[PASDEC] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 28.16%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 42,978 24,392 39,780 35,496 125,538 148,125 146,334 -18.46%
PBT 12,385 709 -6,424 -2,090 -4,041 -15,838 3,665 22.48%
Tax -2,437 -278 142 -16,468 1,822 -190 -3,137 -4.11%
NP 9,948 430 -6,281 -18,558 -2,218 -16,029 528 63.08%
-
NP to SH 9,961 436 -6,276 -13,976 -1,972 -14,164 1,286 40.64%
-
Tax Rate 19.68% 39.21% - - - - 85.59% -
Total Cost 33,030 23,961 46,061 54,054 127,757 164,154 145,806 -21.91%
-
Net Worth 360,332 368,339 372,343 304,280 344,317 325,243 263,047 5.38%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 360,332 368,339 372,343 304,280 344,317 325,243 263,047 5.38%
NOSH 400,369 400,369 400,369 400,369 400,369 400,369 285,978 5.76%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 23.15% 1.77% -15.79% -52.28% -1.77% -10.82% 0.36% -
ROE 2.76% 0.12% -1.69% -4.59% -0.57% -4.35% 0.49% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.73 6.09 9.94 8.87 31.36 37.35 61.19 -25.17%
EPS 2.48 0.11 -1.57 -3.49 -0.49 -4.39 0.53 29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 0.93 0.76 0.86 0.82 1.10 -3.28%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.73 6.09 9.94 8.87 31.36 37.00 36.55 -18.46%
EPS 2.48 0.11 -1.57 -3.49 -0.49 -3.54 0.32 40.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 0.93 0.76 0.86 0.8124 0.657 5.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.35 0.325 0.33 0.185 0.35 0.41 0.61 -
P/RPS 3.26 5.33 3.32 2.09 1.12 1.10 1.00 21.75%
P/EPS 14.07 298.44 -21.05 -5.30 -71.06 -11.48 113.37 -29.36%
EY 7.11 0.34 -4.75 -18.87 -1.41 -8.71 0.88 41.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.35 0.24 0.41 0.50 0.55 -5.56%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 23/11/22 26/11/21 27/11/20 12/12/19 30/11/18 30/11/17 -
Price 0.32 0.33 0.33 0.21 0.35 0.375 0.605 -
P/RPS 2.98 5.42 3.32 2.37 1.12 1.00 0.99 20.15%
P/EPS 12.86 303.03 -21.05 -6.02 -71.06 -10.50 112.44 -30.31%
EY 7.78 0.33 -4.75 -16.62 -1.41 -9.52 0.89 43.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.35 0.28 0.41 0.46 0.55 -6.81%

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