[PASDEC] QoQ Annualized Quarter 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- 198.44%
YoY- 379.0%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 116,909 121,098 86,976 160,365 167,816 181,840 188,304 -27.16%
PBT 3,112 11,024 -5,268 -22,853 -25,942 -15,436 1,672 51.13%
Tax -1,713 -862 1,556 -3,466 -1,060 -7,564 -2,132 -13.53%
NP 1,398 10,162 -3,712 -26,319 -27,002 -23,000 -460 -
-
NP to SH 1,392 10,312 -3,492 23,792 -24,169 -22,446 -1,372 -
-
Tax Rate 55.04% 7.82% - - - - 127.51% -
Total Cost 115,510 110,936 90,688 186,684 194,818 204,840 188,764 -27.85%
-
Net Worth 300,727 315,146 311,026 302,787 317,222 327,505 335,744 -7.06%
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 300,727 315,146 311,026 302,787 317,222 327,505 335,744 -7.06%
NOSH 205,978 205,978 205,978 205,978 205,988 205,978 205,978 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 1.20% 8.39% -4.27% -16.41% -16.09% -12.65% -0.24% -
ROE 0.46% 3.27% -1.12% 7.86% -7.62% -6.85% -0.41% -
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 56.76 58.79 42.23 77.86 81.47 88.28 91.42 -27.15%
EPS 0.68 5.00 -1.68 -11.55 -11.73 -10.90 -0.68 -
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 29.20 30.25 21.72 40.05 41.92 45.42 47.03 -27.15%
EPS 0.35 2.58 -0.87 5.94 -6.04 -5.61 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7511 0.7871 0.7768 0.7563 0.7923 0.818 0.8386 -7.06%
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 0.92 0.68 0.76 0.40 0.37 0.46 0.54 42.50%
P/EPS 76.95 7.99 -18.88 2.68 -2.56 -3.76 -73.56 -
EY 1.30 12.52 -5.30 37.26 -39.11 -26.58 -1.36 -
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 0.91 0.92 1.01 0.39 0.43 0.34 0.50 48.90%
P/EPS 76.21 10.79 -25.07 2.60 -2.98 -2.75 -69.06 -
EY 1.31 9.27 -3.99 38.50 -33.52 -36.32 -1.45 -
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