[PASDEC] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -2.14%
YoY- -1456.98%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 122,836 118,473 126,282 131,321 156,653 184,465 188,731 -24.79%
PBT -17,248 -2,949 -11,510 -26,475 -24,740 -14,574 -2,397 270.49%
Tax -6,792 -3,468 373 -2,056 -2,978 -1,585 -4,770 26.43%
NP -24,040 -6,417 -11,137 -28,531 -27,718 -16,159 -7,167 123.25%
-
NP to SH -22,757 -5,566 -8,358 -25,267 -24,737 -14,141 -7,936 101.19%
-
Tax Rate - - - - - - - -
Total Cost 146,876 124,890 137,419 159,852 184,371 200,624 195,898 -17.39%
-
Net Worth 276,010 301,684 314,824 313,864 302,820 317,377 327,505 -10.73%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 276,010 301,684 314,824 313,864 302,820 317,377 327,505 -10.73%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 205,978 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -19.57% -5.42% -8.82% -21.73% -17.69% -8.76% -3.80% -
ROE -8.24% -1.84% -2.65% -8.05% -8.17% -4.46% -2.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 59.64 57.33 61.37 63.18 76.05 89.51 91.63 -24.79%
EPS -11.05 -2.69 -4.06 -12.16 -12.01 -6.86 -3.85 101.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.46 1.53 1.51 1.47 1.54 1.59 -10.73%
Adjusted Per Share Value based on latest NOSH - 205,978
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.68 29.59 31.54 32.80 39.13 46.07 47.14 -24.80%
EPS -5.68 -1.39 -2.09 -6.31 -6.18 -3.53 -1.98 101.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6894 0.7535 0.7863 0.7839 0.7564 0.7927 0.818 -10.73%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.535 0.52 0.40 0.32 0.31 0.30 0.41 -
P/RPS 0.90 0.91 0.65 0.51 0.41 0.34 0.45 58.40%
P/EPS -4.84 -19.30 -9.85 -2.63 -2.58 -4.37 -10.64 -40.71%
EY -20.65 -5.18 -10.15 -37.99 -38.74 -22.87 -9.40 68.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.26 0.21 0.21 0.19 0.26 33.09%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 27/11/15 27/08/15 -
Price 0.505 0.515 0.54 0.425 0.30 0.35 0.30 -
P/RPS 0.85 0.90 0.88 0.67 0.39 0.39 0.33 87.36%
P/EPS -4.57 -19.12 -13.29 -3.50 -2.50 -5.10 -7.79 -29.80%
EY -21.88 -5.23 -7.52 -28.60 -40.03 -19.60 -12.84 42.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.35 0.28 0.20 0.23 0.19 58.40%

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