[PASDEC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 573.37%
YoY- 128.55%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 111,094 76,734 26,087 143,734 109,751 71,091 32,634 126.12%
PBT -11,879 -5,361 -4,035 6,496 2,749 2,417 2,265 -
Tax -143 -461 0 -731 -2,353 -1,573 -814 -68.59%
NP -12,022 -5,822 -4,035 5,765 396 844 1,451 -
-
NP to SH -10,623 -4,801 -3,634 6,498 965 1,278 1,391 -
-
Tax Rate - - - 11.25% 85.59% 65.08% 35.94% -
Total Cost 123,116 82,556 30,122 137,969 109,355 70,247 31,183 149.59%
-
Net Worth 325,243 317,435 320,295 326,098 263,047 325,445 280,130 10.45%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 325,243 317,435 320,295 326,098 263,047 325,445 280,130 10.45%
NOSH 400,369 400,369 285,978 285,978 285,978 285,978 205,978 55.68%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -10.82% -7.59% -15.47% 4.01% 0.36% 1.19% 4.45% -
ROE -3.27% -1.51% -1.13% 1.99% 0.37% 0.39% 0.50% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.01 26.83 9.12 57.30 45.90 34.51 15.84 46.18%
EPS -3.29 -1.68 -1.27 2.59 0.40 0.62 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.11 1.12 1.30 1.10 1.58 1.36 -28.60%
Adjusted Per Share Value based on latest NOSH - 285,978
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.91 15.82 5.38 29.64 22.63 14.66 6.73 126.12%
EPS -2.19 -0.99 -0.75 1.34 0.20 0.26 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6706 0.6545 0.6604 0.6724 0.5424 0.671 0.5776 10.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.41 0.385 0.445 0.58 0.61 0.61 0.595 -
P/RPS 1.46 1.43 4.88 1.01 1.33 1.77 3.76 -46.74%
P/EPS -15.31 -22.93 -35.02 22.39 151.16 98.32 88.11 -
EY -6.53 -4.36 -2.86 4.47 0.66 1.02 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.40 0.45 0.55 0.39 0.44 8.88%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 28/05/18 28/02/18 30/11/17 30/08/17 25/05/17 -
Price 0.375 0.435 0.35 0.575 0.605 0.595 0.61 -
P/RPS 1.34 1.62 3.84 1.00 1.32 1.72 3.85 -50.48%
P/EPS -14.00 -25.91 -27.54 22.20 149.92 95.90 90.33 -
EY -7.14 -3.86 -3.63 4.51 0.67 1.04 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.31 0.44 0.55 0.38 0.45 1.47%

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