[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 106.11%
YoY- 259.34%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 143,734 109,751 71,091 32,634 122,836 87,682 60,549 77.67%
PBT 6,496 2,749 2,417 2,265 -17,248 2,334 5,512 11.53%
Tax -731 -2,353 -1,573 -814 -6,792 -1,285 -431 42.08%
NP 5,765 396 844 1,451 -24,040 1,049 5,081 8.75%
-
NP to SH 6,498 965 1,278 1,391 -22,757 1,044 5,156 16.62%
-
Tax Rate 11.25% 85.59% 65.08% 35.94% - 55.06% 7.82% -
Total Cost 137,969 109,355 70,247 31,183 146,876 86,633 55,468 83.27%
-
Net Worth 326,098 263,047 325,445 280,130 276,010 300,727 315,146 2.29%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 326,098 263,047 325,445 280,130 276,010 300,727 315,146 2.29%
NOSH 285,978 285,978 285,978 205,978 205,978 205,978 205,978 24.37%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.01% 0.36% 1.19% 4.45% -19.57% 1.20% 8.39% -
ROE 1.99% 0.37% 0.39% 0.50% -8.24% 0.35% 1.64% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.30 45.90 34.51 15.84 59.64 42.57 29.40 55.83%
EPS 2.59 0.40 0.62 0.68 -11.05 0.51 2.50 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.10 1.58 1.36 1.34 1.46 1.53 -10.26%
Adjusted Per Share Value based on latest NOSH - 205,978
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.90 27.41 17.76 8.15 30.68 21.90 15.12 77.69%
EPS 1.62 0.24 0.32 0.35 -5.68 0.26 1.29 16.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8145 0.657 0.8129 0.6997 0.6894 0.7511 0.7871 2.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.58 0.61 0.61 0.595 0.535 0.52 0.40 -
P/RPS 1.01 1.33 1.77 3.76 0.90 1.22 1.36 -17.94%
P/EPS 22.39 151.16 98.32 88.11 -4.84 102.59 15.98 25.13%
EY 4.47 0.66 1.02 1.13 -20.65 0.97 6.26 -20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.39 0.44 0.40 0.36 0.26 44.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 25/05/17 28/02/17 30/11/16 25/08/16 -
Price 0.575 0.605 0.595 0.61 0.505 0.515 0.54 -
P/RPS 1.00 1.32 1.72 3.85 0.85 1.21 1.84 -33.32%
P/EPS 22.20 149.92 95.90 90.33 -4.57 101.61 21.57 1.93%
EY 4.51 0.67 1.04 1.11 -21.88 0.98 4.64 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.55 0.38 0.45 0.38 0.35 0.35 16.43%

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