[PASDEC] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -729.72%
YoY- 12.9%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 21,728 39,595 44,975 31,435 150,190 143,734 122,836 -25.06%
PBT 1,928 -1,584 52,174 -15,692 -14,976 6,496 -17,248 -
Tax -17,696 -1,190 -12,532 -2,189 -6,756 -731 -6,792 17.29%
NP -15,768 -2,774 39,642 -17,881 -21,732 5,765 -24,040 -6.78%
-
NP to SH -15,761 -2,768 50,673 -16,362 -18,785 6,498 -22,757 -5.93%
-
Tax Rate 917.84% - 24.02% - - 11.25% - -
Total Cost 37,496 42,369 5,333 49,316 171,922 137,969 146,876 -20.34%
-
Net Worth 352,324 372,343 376,347 328,302 347,490 326,098 276,010 4.15%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 352,324 372,343 376,347 328,302 347,490 326,098 276,010 4.15%
NOSH 400,369 400,369 400,369 400,369 400,369 285,978 205,978 11.70%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -72.57% -7.01% 88.14% -56.88% -14.47% 4.01% -19.57% -
ROE -4.47% -0.74% 13.46% -4.98% -5.41% 1.99% -8.24% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.43 9.89 11.23 7.85 37.17 57.30 59.64 -32.91%
EPS -3.94 -0.69 12.66 -4.09 -5.31 2.59 -11.05 -15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.93 0.94 0.82 0.86 1.30 1.34 -6.76%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.43 9.89 11.23 7.85 37.51 35.90 30.68 -25.05%
EPS -3.94 -0.69 12.66 -4.09 -4.69 1.62 -5.68 -5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.93 0.94 0.82 0.8679 0.8145 0.6894 4.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.36 0.35 0.25 0.345 0.36 0.58 0.535 -
P/RPS 6.63 3.54 2.23 4.39 0.97 1.01 0.90 39.46%
P/EPS -9.14 -50.62 1.98 -8.44 -7.74 22.39 -4.84 11.17%
EY -10.94 -1.98 50.63 -11.85 -12.91 4.47 -20.65 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.27 0.42 0.42 0.45 0.40 0.41%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 30/03/21 02/03/20 28/02/19 28/02/18 28/02/17 -
Price 0.305 0.335 0.285 0.305 0.395 0.575 0.505 -
P/RPS 5.62 3.39 2.54 3.88 1.06 1.00 0.85 36.98%
P/EPS -7.75 -48.46 2.25 -7.46 -8.50 22.20 -4.57 9.19%
EY -12.91 -2.06 44.41 -13.40 -11.77 4.51 -21.88 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.30 0.37 0.46 0.44 0.38 -1.36%

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