[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
03-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -106.79%
YoY- -31.01%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 39,595 29,835 22,911 11,784 44,975 26,622 11,292 130.27%
PBT -1,584 -4,818 -3,930 -3,370 52,174 -1,568 -91 568.16%
Tax -1,190 107 -441 -74 -12,532 -12,351 -11,690 -78.10%
NP -2,774 -4,711 -4,371 -3,444 39,642 -13,919 -11,781 -61.76%
-
NP to SH -2,768 -4,707 -4,368 -3,443 50,673 -10,482 -6,262 -41.88%
-
Tax Rate - - - - 24.02% - - -
Total Cost 42,369 34,546 27,282 15,228 5,333 40,541 23,073 49.78%
-
Net Worth 372,343 372,343 372,343 372,343 376,347 304,280 312,287 12.40%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 372,343 372,343 372,343 372,343 376,347 304,280 312,287 12.40%
NOSH 400,369 400,369 400,369 400,369 400,369 400,369 400,369 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -7.01% -15.79% -19.08% -29.23% 88.14% -52.28% -104.33% -
ROE -0.74% -1.26% -1.17% -0.92% 13.46% -3.44% -2.01% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.89 7.45 5.72 2.94 11.23 6.65 2.82 130.30%
EPS -0.69 -1.18 -1.09 -0.86 12.66 -2.62 -1.56 -41.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.93 0.93 0.94 0.76 0.78 12.40%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.16 6.15 4.72 2.43 9.27 5.49 2.33 130.09%
EPS -0.57 -0.97 -0.90 -0.71 10.45 -2.16 -1.29 -41.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7677 0.7677 0.7677 0.7677 0.776 0.6274 0.6439 12.40%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.35 0.33 0.33 0.32 0.25 0.185 0.215 -
P/RPS 3.54 4.43 5.77 10.87 2.23 2.78 7.62 -39.93%
P/EPS -50.62 -28.07 -30.25 -37.21 1.98 -7.07 -13.75 137.85%
EY -1.98 -3.56 -3.31 -2.69 50.63 -14.15 -7.27 -57.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.35 0.34 0.27 0.24 0.28 22.51%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 20/09/21 03/06/21 30/03/21 27/11/20 28/08/20 -
Price 0.335 0.33 0.345 0.405 0.285 0.21 0.185 -
P/RPS 3.39 4.43 6.03 13.76 2.54 3.16 6.56 -35.52%
P/EPS -48.46 -28.07 -31.62 -47.10 2.25 -8.02 -11.83 155.35%
EY -2.06 -3.56 -3.16 -2.12 44.41 -12.47 -8.45 -60.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.37 0.44 0.30 0.28 0.24 30.94%

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