[PASDEC] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -74.93%
YoY- -598.03%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 118,473 126,282 131,321 156,653 184,465 188,731 195,191 -28.24%
PBT -2,949 -11,510 -26,475 -24,740 -14,574 -2,397 5,926 -
Tax -3,468 373 -2,056 -2,978 -1,585 -4,770 -2,832 14.41%
NP -6,417 -11,137 -28,531 -27,718 -16,159 -7,167 3,094 -
-
NP to SH -5,566 -8,358 -25,267 -24,737 -14,141 -7,936 1,862 -
-
Tax Rate - - - - - - 47.79% -
Total Cost 124,890 137,419 159,852 184,371 200,624 195,898 192,097 -24.89%
-
Net Worth 301,684 314,824 313,864 302,820 317,377 327,505 335,744 -6.86%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 301,684 314,824 313,864 302,820 317,377 327,505 335,744 -6.86%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 205,978 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.42% -8.82% -21.73% -17.69% -8.76% -3.80% 1.59% -
ROE -1.84% -2.65% -8.05% -8.17% -4.46% -2.42% 0.55% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 57.33 61.37 63.18 76.05 89.51 91.63 94.76 -28.40%
EPS -2.69 -4.06 -12.16 -12.01 -6.86 -3.85 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.53 1.51 1.47 1.54 1.59 1.63 -7.06%
Adjusted Per Share Value based on latest NOSH - 205,978
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.59 31.54 32.80 39.13 46.07 47.14 48.75 -28.24%
EPS -1.39 -2.09 -6.31 -6.18 -3.53 -1.98 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7535 0.7863 0.7839 0.7564 0.7927 0.818 0.8386 -6.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.52 0.40 0.32 0.31 0.30 0.41 0.49 -
P/RPS 0.91 0.65 0.51 0.41 0.34 0.45 0.52 45.07%
P/EPS -19.30 -9.85 -2.63 -2.58 -4.37 -10.64 54.20 -
EY -5.18 -10.15 -37.99 -38.74 -22.87 -9.40 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.21 0.21 0.19 0.26 0.30 12.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 30/05/16 29/02/16 27/11/15 27/08/15 28/05/15 -
Price 0.515 0.54 0.425 0.30 0.35 0.30 0.46 -
P/RPS 0.90 0.88 0.67 0.39 0.39 0.33 0.49 49.81%
P/EPS -19.12 -13.29 -3.50 -2.50 -5.10 -7.79 50.89 -
EY -5.23 -7.52 -28.60 -40.03 -19.60 -12.84 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.28 0.20 0.23 0.19 0.28 15.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment