[PASDEC] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -77.33%
YoY- 107.19%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 150,190 145,077 149,377 131,882 143,734 144,877 133,350 8.22%
PBT -14,958 -8,114 -1,264 196 6,496 -15,530 -19,040 -14.82%
Tax -6,756 1,479 381 83 -731 -7,349 -7,423 -6.06%
NP -21,714 -6,635 -883 279 5,765 -22,879 -26,463 -12.32%
-
NP to SH -18,785 -5,090 419 1,473 6,498 -21,757 -25,556 -18.50%
-
Tax Rate - - - -42.35% 11.25% - - -
Total Cost 171,904 151,712 150,260 131,603 137,969 167,756 159,813 4.96%
-
Net Worth 347,490 325,243 317,435 320,295 326,098 263,047 325,445 4.45%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 347,490 325,243 317,435 320,295 326,098 263,047 325,445 4.45%
NOSH 400,369 400,369 400,369 285,978 285,978 285,978 285,978 25.06%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -14.46% -4.57% -0.59% 0.21% 4.01% -15.79% -19.84% -
ROE -5.41% -1.56% 0.13% 0.46% 1.99% -8.27% -7.85% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 37.17 36.58 52.23 46.12 57.30 60.58 64.74 -30.85%
EPS -4.65 -1.28 0.15 0.52 2.59 -9.10 -12.41 -47.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 1.11 1.12 1.30 1.10 1.58 -33.26%
Adjusted Per Share Value based on latest NOSH - 285,978
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.97 29.91 30.80 27.19 29.64 29.87 27.49 8.24%
EPS -3.87 -1.05 0.09 0.30 1.34 -4.49 -5.27 -18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7165 0.6706 0.6545 0.6604 0.6724 0.5424 0.671 4.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.36 0.41 0.385 0.445 0.58 0.61 0.61 -
P/RPS 0.97 1.12 0.74 0.96 1.01 1.01 0.94 2.11%
P/EPS -7.74 -31.95 262.77 86.40 22.39 -6.70 -4.92 35.15%
EY -12.91 -3.13 0.38 1.16 4.47 -14.92 -20.34 -26.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.35 0.40 0.45 0.55 0.39 5.05%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 28/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.395 0.375 0.435 0.35 0.575 0.605 0.595 -
P/RPS 1.06 1.03 0.83 0.76 1.00 1.00 0.92 9.87%
P/EPS -8.50 -29.22 296.90 67.95 22.20 -6.65 -4.80 46.21%
EY -11.77 -3.42 0.34 1.47 4.51 -15.04 -20.85 -31.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.39 0.31 0.44 0.55 0.38 13.54%

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