[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 462.57%
YoY- 409.7%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 39,780 45,822 47,136 44,975 35,496 22,584 20,432 55.85%
PBT -6,424 -7,860 -13,480 52,174 -2,090 -182 -3,672 45.14%
Tax 142 -882 -296 -12,532 -16,468 -23,380 -10,148 -
NP -6,281 -8,742 -13,776 39,642 -18,558 -23,562 -13,820 -40.85%
-
NP to SH -6,276 -8,736 -13,772 50,673 -13,976 -12,524 -10,512 -29.07%
-
Tax Rate - - - 24.02% - - - -
Total Cost 46,061 54,564 60,912 5,333 54,054 46,146 34,252 21.81%
-
Net Worth 372,343 372,343 372,343 376,347 304,280 312,287 324,299 9.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 372,343 372,343 372,343 376,347 304,280 312,287 324,299 9.63%
NOSH 400,369 400,369 400,369 400,369 400,369 400,369 400,369 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -15.79% -19.08% -29.23% 88.14% -52.28% -104.33% -67.64% -
ROE -1.69% -2.35% -3.70% 13.46% -4.59% -4.01% -3.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.94 11.44 11.77 11.23 8.87 5.64 5.10 55.96%
EPS -1.57 -2.18 -3.44 12.66 -3.49 -3.12 -2.64 -29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.93 0.94 0.76 0.78 0.81 9.63%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.20 9.45 9.72 9.27 7.32 4.66 4.21 55.89%
EPS -1.29 -1.80 -2.84 10.45 -2.88 -2.58 -2.17 -29.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7677 0.7677 0.7677 0.776 0.6274 0.6439 0.6687 9.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.33 0.33 0.32 0.25 0.185 0.215 0.18 -
P/RPS 3.32 2.88 2.72 2.23 2.09 3.81 3.53 -4.00%
P/EPS -21.05 -15.12 -9.30 1.98 -5.30 -6.87 -6.86 111.01%
EY -4.75 -6.61 -10.75 50.63 -18.87 -14.55 -14.59 -52.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.34 0.27 0.24 0.28 0.22 36.24%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 20/09/21 03/06/21 30/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.33 0.345 0.405 0.285 0.21 0.185 0.215 -
P/RPS 3.32 3.01 3.44 2.54 2.37 3.28 4.21 -14.63%
P/EPS -21.05 -15.81 -11.77 2.25 -6.02 -5.91 -8.19 87.52%
EY -4.75 -6.32 -8.49 44.41 -16.62 -16.91 -12.21 -46.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.30 0.28 0.24 0.27 18.86%

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