Highlights

[PASDEC] YoY Quarter Result on 2020-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -38.28%    YoY -     -41.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 6,184 29,269 50,647 33,152 38,805 43,844 50,304 -29.46%
  YoY % -78.87% -42.21% 52.77% -14.57% -11.49% -12.84% -
  Horiz. % 12.29% 58.18% 100.68% 65.90% 77.14% 87.16% 100.00%
PBT 827 -4,017 -1,308 152 6,829 -8,136 187 28.09%
  YoY % 120.59% -207.11% -960.53% -97.77% 183.94% -4,450.80% -
  Horiz. % 442.25% -2,148.13% -699.47% 81.28% 3,651.87% -4,350.80% 100.00%
Tax -9,153 277 -461 -759 -820 -3,249 -1,311 38.21%
  YoY % -3,404.33% 160.09% 39.26% 7.44% 74.76% -147.83% -
  Horiz. % 698.17% -21.13% 35.16% 57.89% 62.55% 247.83% 100.00%
NP -8,326 -3,740 -1,769 -607 6,009 -11,385 -1,124 39.58%
  YoY % -122.62% -111.42% -191.43% -110.10% 152.78% -912.90% -
  Horiz. % 740.75% 332.74% 157.38% 54.00% -534.61% 1,012.90% 100.00%
NP to SH -3,634 -2,576 -1,167 -113 6,029 -10,880 -1,082 22.35%
  YoY % -41.07% -120.74% -932.74% -101.87% 155.41% -905.55% -
  Horiz. % 335.86% 238.08% 107.86% 10.44% -557.21% 1,005.55% 100.00%
Tax Rate 1,106.77 % - % - % 499.34 % 12.01 % - % 701.07 % 7.90%
  YoY % 0.00% 0.00% 0.00% 4,057.70% 0.00% 0.00% -
  Horiz. % 157.87% 0.00% 0.00% 71.23% 1.71% 0.00% 100.00%
Total Cost 14,510 33,009 52,416 33,759 32,796 55,229 51,428 -19.00%
  YoY % -56.04% -37.02% 55.27% 2.94% -40.62% 7.39% -
  Horiz. % 28.21% 64.18% 101.92% 65.64% 63.77% 107.39% 100.00%
Net Worth 312,287 336,310 317,435 325,445 315,146 327,505 343,983 -1.60%
  YoY % -7.14% 5.95% -2.46% 3.27% -3.77% -4.79% -
  Horiz. % 90.79% 97.77% 92.28% 94.61% 91.62% 95.21% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 312,287 336,310 317,435 325,445 315,146 327,505 343,983 -1.60%
  YoY % -7.14% 5.95% -2.46% 3.27% -3.77% -4.79% -
  Horiz. % 90.79% 97.77% 92.28% 94.61% 91.62% 95.21% 100.00%
NOSH 400,369 400,369 285,978 205,978 205,978 205,978 205,978 11.70%
  YoY % 0.00% 40.00% 38.84% 0.00% 0.00% 0.00% -
  Horiz. % 194.37% 194.37% 138.84% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -134.64 % -12.78 % -3.49 % -1.83 % 15.49 % -25.97 % -2.23 % 97.94%
  YoY % -953.52% -266.19% -90.71% -111.81% 159.65% -1,064.57% -
  Horiz. % 6,037.67% 573.09% 156.50% 82.06% -694.62% 1,164.57% 100.00%
ROE -1.16 % -0.77 % -0.37 % -0.03 % 1.91 % -3.32 % -0.31 % 24.57%
  YoY % -50.65% -108.11% -1,133.33% -101.57% 157.53% -970.97% -
  Horiz. % 374.19% 248.39% 119.35% 9.68% -616.13% 1,070.97% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.54 7.31 17.71 16.09 18.84 21.29 24.42 -36.88%
  YoY % -78.93% -58.72% 10.07% -14.60% -11.51% -12.82% -
  Horiz. % 6.31% 29.93% 72.52% 65.89% 77.15% 87.18% 100.00%
EPS -0.91 -0.65 -0.41 -0.06 2.93 -5.28 -0.52 9.77%
  YoY % -40.00% -58.54% -583.33% -102.05% 155.49% -915.38% -
  Horiz. % 175.00% 125.00% 78.85% 11.54% -563.46% 1,015.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7800 0.8400 1.1100 1.5800 1.5300 1.5900 1.6700 -11.91%
  YoY % -7.14% -24.32% -29.75% 3.27% -3.77% -4.79% -
  Horiz. % 46.71% 50.30% 66.47% 94.61% 91.62% 95.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.54 7.31 12.65 8.28 9.69 10.95 12.56 -29.49%
  YoY % -78.93% -42.21% 52.78% -14.55% -11.51% -12.82% -
  Horiz. % 12.26% 58.20% 100.72% 65.92% 77.15% 87.18% 100.00%
EPS -0.91 -0.65 -0.29 -0.03 1.51 -2.72 -0.27 22.42%
  YoY % -40.00% -124.14% -866.67% -101.99% 155.51% -907.41% -
  Horiz. % 337.04% 240.74% 107.41% 11.11% -559.26% 1,007.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7800 0.8400 0.7929 0.8129 0.7871 0.8180 0.8592 -1.60%
  YoY % -7.14% 5.94% -2.46% 3.28% -3.78% -4.80% -
  Horiz. % 90.78% 97.77% 92.28% 94.61% 91.61% 95.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2150 0.3850 0.3850 0.6100 0.4000 0.4100 0.7950 -
P/RPS 13.92 5.27 2.17 3.79 2.12 1.93 3.26 27.34%
  YoY % 164.14% 142.86% -42.74% 78.77% 9.84% -40.80% -
  Horiz. % 426.99% 161.66% 66.56% 116.26% 65.03% 59.20% 100.00%
P/EPS -23.69 -59.84 -94.35 -1,111.92 13.67 -7.76 -151.34 -26.57%
  YoY % 60.41% 36.58% 91.51% -8,234.02% 276.16% 94.87% -
  Horiz. % 15.65% 39.54% 62.34% 734.72% -9.03% 5.13% 100.00%
EY -4.22 -1.67 -1.06 -0.09 7.32 -12.88 -0.66 36.20%
  YoY % -152.69% -57.55% -1,077.78% -101.23% 156.83% -1,851.52% -
  Horiz. % 639.39% 253.03% 160.61% 13.64% -1,109.09% 1,951.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.46 0.35 0.39 0.26 0.26 0.48 -8.58%
  YoY % -39.13% 31.43% -10.26% 50.00% 0.00% -45.83% -
  Horiz. % 58.33% 95.83% 72.92% 81.25% 54.17% 54.17% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 25/08/16 27/08/15 26/08/14 -
Price 0.1850 0.3650 0.4350 0.5950 0.5400 0.3000 0.8250 -
P/RPS 11.98 4.99 2.46 3.70 2.87 1.41 3.38 23.45%
  YoY % 140.08% 102.85% -33.51% 28.92% 103.55% -58.28% -
  Horiz. % 354.44% 147.63% 72.78% 109.47% 84.91% 41.72% 100.00%
P/EPS -20.38 -56.73 -106.60 -1,084.57 18.45 -5.68 -157.05 -28.82%
  YoY % 64.08% 46.78% 90.17% -5,978.43% 424.82% 96.38% -
  Horiz. % 12.98% 36.12% 67.88% 690.59% -11.75% 3.62% 100.00%
EY -4.91 -1.76 -0.94 -0.09 5.42 -17.61 -0.64 40.39%
  YoY % -178.98% -87.23% -944.44% -101.66% 130.78% -2,651.56% -
  Horiz. % 767.19% 275.00% 146.88% 14.06% -846.88% 2,751.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.43 0.39 0.38 0.35 0.19 0.49 -11.21%
  YoY % -44.19% 10.26% 2.63% 8.57% 84.21% -61.22% -
  Horiz. % 48.98% 87.76% 79.59% 77.55% 71.43% 38.78% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS