[PASDEC] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -127.62%
YoY- -112.42%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 104,348 130,536 86,976 188,304 249,780 118,840 123,268 -2.73%
PBT -16,140 9,060 -5,268 1,672 17,076 13,516 40,176 -
Tax 0 -3,256 1,556 -2,132 -5,228 -4,884 -1,448 -
NP -16,140 5,804 -3,712 -460 11,848 8,632 38,728 -
-
NP to SH -14,536 5,564 -3,492 -1,372 11,048 956 38,040 -
-
Tax Rate - 35.94% - 127.51% 30.62% 36.13% 3.60% -
Total Cost 120,488 124,732 90,688 188,764 237,932 110,208 84,540 6.08%
-
Net Worth 320,295 280,130 311,026 335,744 346,043 368,700 374,879 -2.58%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 320,295 280,130 311,026 335,744 346,043 368,700 374,879 -2.58%
NOSH 285,978 205,978 205,978 205,978 205,978 205,978 205,978 5.61%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -15.47% 4.45% -4.27% -0.24% 4.74% 7.26% 31.42% -
ROE -4.54% 1.99% -1.12% -0.41% 3.19% 0.26% 10.15% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.49 63.37 42.23 91.42 121.27 57.70 59.85 -7.91%
EPS -5.08 2.72 -1.68 -0.68 5.36 0.48 18.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.36 1.51 1.63 1.68 1.79 1.82 -7.76%
Adjusted Per Share Value based on latest NOSH - 205,978
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.06 32.60 21.72 47.03 62.39 29.68 30.79 -2.74%
EPS -3.63 1.39 -0.87 -0.34 2.76 0.24 9.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.6997 0.7768 0.8386 0.8643 0.9209 0.9363 -2.58%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.445 0.595 0.32 0.49 0.545 0.33 0.40 -
P/RPS 1.22 0.94 0.76 0.54 0.45 0.57 0.67 10.49%
P/EPS -8.75 22.03 -18.88 -73.56 10.16 71.10 2.17 -
EY -11.42 4.54 -5.30 -1.36 9.84 1.41 46.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.21 0.30 0.32 0.18 0.22 10.47%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 30/05/16 28/05/15 28/05/14 27/05/13 31/05/12 -
Price 0.35 0.61 0.425 0.46 0.575 0.37 0.28 -
P/RPS 0.96 0.96 1.01 0.50 0.47 0.64 0.47 12.63%
P/EPS -6.89 22.58 -25.07 -69.06 10.72 79.72 1.52 -
EY -14.52 4.43 -3.99 -1.45 9.33 1.25 65.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.28 0.28 0.34 0.21 0.15 12.85%

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