[PASDEC] QoQ Annualized Quarter 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- -114.68%
YoY- -154.52%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 122,836 116,909 121,098 86,976 160,365 167,816 181,840 -22.92%
PBT -17,248 3,112 11,024 -5,268 -22,853 -25,942 -15,436 7.64%
Tax -6,792 -1,713 -862 1,556 -3,466 -1,060 -7,564 -6.89%
NP -24,040 1,398 10,162 -3,712 -26,319 -27,002 -23,000 2.97%
-
NP to SH -22,757 1,392 10,312 -3,492 23,792 -24,169 -22,446 0.91%
-
Tax Rate - 55.04% 7.82% - - - - -
Total Cost 146,876 115,510 110,936 90,688 186,684 194,818 204,840 -19.80%
-
Net Worth 276,010 300,727 315,146 311,026 302,787 317,222 327,505 -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 276,010 300,727 315,146 311,026 302,787 317,222 327,505 -10.73%
NOSH 205,978 205,978 205,978 205,978 205,978 205,988 205,978 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% 1.20% 8.39% -4.27% -16.41% -16.09% -12.65% -
ROE -8.24% 0.46% 3.27% -1.12% 7.86% -7.62% -6.85% -
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 56.76 58.79 42.23 77.86 81.47 88.28 -22.91%
EPS -11.05 0.68 5.00 -1.68 -11.55 -11.73 -10.90 0.91%
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 25.33 24.11 24.97 17.93 33.06 34.60 37.49 -22.91%
EPS -4.69 0.29 2.13 -0.72 4.91 -4.98 -4.63 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5691 0.6201 0.6498 0.6413 0.6243 0.6541 0.6753 -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 0.92 0.68 0.76 0.40 0.37 0.46 56.11%
P/EPS -4.84 76.95 7.99 -18.88 2.68 -2.56 -3.76 18.24%
EY -20.65 1.30 12.52 -5.30 37.26 -39.11 -26.58 -15.42%
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 0.91 0.92 1.01 0.39 0.43 0.34 83.69%
P/EPS -4.57 76.21 10.79 -25.07 2.60 -2.98 -2.75 40.08%
EY -21.88 1.31 9.27 -3.99 38.50 -33.52 -36.32 -28.56%
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