PanAsialum Holdings Company Limited

HKEX
2078
Stock
Yield per half year: +10.83%
Dividend yield: 0%

Reporting PanAsialum Holdings Company Limited

Reports

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Финансовый отчет link link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2012 2013 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд HK$
2.32 0.8151 0.6146 0.3816 0.3655 0.2659 0.1644 0.1116 0.3584 -23.18
Выручка, млрд HK$
1.82 1.81 1.78 1.64 1.72 1.82 1.85 1.61 1.05 1.04 1.61 -9.40
Чистая прибыль, млрд HK$
-0.3367 -0.232 -0.1563 -0.2335 -0.4956 0.9208 -0.3407 -0.1046 0.0282 0.0282 0.0016 -156.37
EV, млрд HK$
2.13 1.68 2.13 2.19 0.7381 0.5614 0.0677 0.5555 1.14 -49.83
EBIT, млрд HK$
0.3761 0.2367 -0.1089 -0.1513 -0.3808 -0.3115 -0.3266 -0.1216 -0.0312 -0.2343 -39.37
EBITDA, млрд HK$
0.4262 0.2913 -0.0029 -0.0475 -0.256 -1.94 -0.1685 -0.0197 0.0434 0.0065 -0.4682 -170.12
Баланс стоимость, млрд HK$
1.45 1.31 0.9985 0.7449 0.2432 1.23 0.9135 0.716 0.721 0.721 0.7647 24.28
FCF, млрд HK$
-0.0822 0.0106 -0.3459 -0.0497 -0.5097 -0.1882 -0.3907 0.1427 0.2095 0.2191 -0.1473 -183.71
Операционный денежный поток, млрд HK$
0.1573 0.1318 -0.0866 0.0224 -0.3253 -0.0971 -0.2821 0.1684 0.2172 0.2268 -0.0638 -192.24
Операционная прибыль, млрд HK$
-0.2893 -0.1627 -0.1089 -0.1513 -0.3808 -0.1989 -0.3152 -0.1216 -0.0312 -0.0284 -0.2095 -39.37
Операционные расходы, млрд HK$
0.2387 0.362 0.3409 0.304 0.3835 2.02 2.02 0.3008 0.1953 1.07 0.9839 -12.62
CAPEX, млрд HK$
0.2577 0.3451 0.2594 0.0721 0.1844 0.0375 0.1086 0.0257 0.0077 0.0077 0.0728 -47.02


Balance sheet

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд HK$
0.0413 0.0254 0.0263 0.0227 0.0159 0.0267 0.0546 0.0737 0.3089 0.2262 0.0960 81.00
Short Term Investments HK$
0.022 0.0215 0.0215 0.3045 0.0041 0.1514 0.0718 0.008 0.002 0.0475 -13.37
Total Receivables HK$
0.4889 0.4264 0.6022 0.4862 0.4634 0.3949 0.3804 0.3259 0.2836 0.2231 0.3696 -9.35
Total Current Assets HK$
2.03 0.9522 1.02 0.7715 0.7882 2.71 0.87 0.7232 0.7741 0.7741 1.17 -0.36
Чистые активы, млрд HK$
0.7164 0.885 1.06 0.9589 1.3 1.26 1.16 0.9301 0.7232 0.9371 1.07 -11.07
Активы, млрд HK$
2.09 2.26 2.47 2.09 2.16 4.01 2.14 1.68 1.43 1.43 2.28 -7.92
Short Term Debt HK$
0.3045 0.5595 0.8568 0.817 0.9112 1.75 0.266 0.1676 0.1472 0.1456 0.6484 -30.55
Long Term Debt HK$
0.006 0.0591 0.018 0.0705 0.6227 0.0877 0.2303 0.2323 0.065 0.065 0.2476 -36.36
Задолженность, млрд HK$
0.6438 0.9512 1.47 1.35 1.92 2.78 1.23 0.968 0.7105 0.7105 1.52 -18.03
Чистый долг, млрд HK$
0.4592 0.0019 0.8521 0.8649 1.55 1.81 0.4321 0.3263 -0.0955 0.3203 0.8046 -157.27
Долг, млрд HK$
0.3055 0.6186 0.8748 0.8875 1.53 1.83 0.5001 0.4 0.2134 0.4 0.8947 -32.56
Interest income HK$
0.0244 0.033 0.0547 0.0647 0.1114 0.1098 0.0428 0.022 0.0035 0.0579 -49.95
Расходы на обслуживание долга HK$
0.0168 0.0112 0.0642 0.1125 0.111 0.0443 0.0226 0.0131 0.0131 0.0607 -34.95
Чист. проц. доходы, млрд HK$
-0.0457 -0.064 -0.1114 -0.1098 -0.0428 -0.022 -0.0096 0.0035 -0.0591 -38.75
Goodwill HK$
0.0091 0.0091 0.00
Амортизация, млрд HK$
0.05 0.0546 0.106 0.1037 0.1248 0.1316 0.1174 0.1019 0.0747 0.1101 -9.76
Себестоимость, млрд HK$
1.46 1.48 1.55 1.49 1.71 1.73 1.7 1.39 0.8825 0.8729 1.48 -12.39
Товарно материальные запасы HK$
0.197 0.2982 0.3683 0.2435 0.2221 0.2707 0.2537 0.102 0.1175 0.094 0.1932 -11.96


Share

IFRS
Reporting Annual Quarterly
2012 2013 2014 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.1946 -0.55 0.77 -0.28 -0.0872 0.0235 0.0235 -0.0247 -153.23
Цена акции ао 0.86 0.73 0.41 0.28 0.255 0.192 0.117 0.098 0.133 0.133 0.1590 -12.21
Число акций ао, млн 1095.62 1199.41 1199.41 1199.41 1200 1200 1200 1199.41 1199.41 1200 1199.76 -0.01
FCF/акцию -0.075 0.0097 -0.2884 -0.0414 -0.4248 -0.1568 -0.3256 0.119 0.1747 0.1826 -0.1227 -183.72


Efficiency

IFRS
Reporting Annual Quarterly
2013 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -23.29 -17.76 -15.66 -31.34 -203.75 75.06 -37.3 -12.84 3.92 3.92 -34.9820 -145.38
ROA, % -16.12 -10.27 -6.32 -11.17 -22.94 22.95 -15.9 -5.47 1.81 1.81 -3.9100 -160.18
ROIC, % 28.1 28.10 0.00
ROS, % -8.79 -14.22 -28.86 50.66 -18.37 -6.49 2.69 2.72 2.72 2.72 -3.3460 -168.25
ROCE, % 13.2 -10.9 -20.31 -156.55 -25.39 -35.75 -10.04 -3.12 0 0 -46.1700 -54.30
Ebit margin, % -21.97 -22.19 -8.84 -7.55 -2.98 0 0 -12.7060 -32.94
Рентаб EBITDA, % 11.28 -0.1614 -2.89 -14.91 -106.87 -9.08 -1.22 4.15 0.627 0.627 -22.4786 -135.78
Чистая рентаб, % -18.48 -12.79 -8.79 -14.22 -28.86 50.66 -18.37 -6.49 2.69 2.72 -0.0740 -162.21
Operation Margin, % -6.12 -9.21 -22.17 -10.94 -17 -7.55 -2.98 -2.74 -2.74 -2.74 -6.6020 -30.58
Доходность FCF, % 0.456 -6.09 -82.94 -49.31 -106.89 53.66 133.31 -10.4340 -209.96


Coefficients

IFRS
Reporting Annual Quarterly
2013 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
10.88 -3.49 -1.24 0.4144 -1.07 -2.54 5.79 5.79 0.2709 -236.10
P/BV
1.3 1.09 2.53 0.311 0.4001 0.3283 0.2262 0.2263 0.7591 -38.30
P/S
0.8988 0.4964 0.3578 0.2099 0.1971 0.1459 0.1559 0.1574 0.2133 -15.31
P/FCF
219.28 -16.41 -1.21 -2.03 -0.9355 1.86 0.7501 0.5093 0.5093 0.5093 0.5386 -188.55
E/P
0.092 -0.2864 -0.8064 2.41 -0.9321 -0.3934 0.1713 0.2524 0.2524 0.2524 -0.1299 -177.01
EV/EBIT
-5.37 -5.32 -4.58 -4.62 -2.17 0 0 0 -4.4120 -16.57
EV/EBITDA
7.31 -35.34 -8.33 -1.13 -4.38 -28.5 1.56 85.65 -8.1560 -171.53
EV/S
0.824 1.02 1.24 1.2 0.4051 0.3484 0.0646 0.5358 0.5358 0.5358 0.3779 5.75
EV/FCF
201.04 -33.83 -4.18 -11.64 -1.92 3.93 0.3229 2.54 2.54 2.54 1.48 -205.76
Debt/EBITDA
-304.69 -18.67 -5.99 -0.9447 -10.73 -20.31 4.91 61.54 61.54 61.54 19.39 -241.81
Netdebt/Ebitda
-296.79 -18.2 -6.04 -0.9309 -2.56 -16.57 -2.2 49.28 49.28 49.28 15.45 -280.67
Debt/Ratio
0.3537 0.4245 0.7102 0.4574 0.2334 0.2375 0.1491 0.2794 0.2794 0.2794 0.2358 3.66
Debt/Equity
0.876 1.19 6.31 1.5 0.5475 0.5586 0.296 0.4268 0.9853 0.9853 0.5628 12.47
Debt/Net Income
-5.6 -3.8 -3.1 1.99 -1.47 -3.82 7.58 14.2 14.2 14.2 6.14 -257.40
PEG
-234.12 -234.12 -234.1200 0.00
Бета
-7.84 -2.73 1.96 1.96 -2.8700 -163.00
Индекс Альтмана
160.38 1.69 0.9288 -0.2922 2.2 2.81 2.61 2.01 2.02 2.02 2.33 -1.69


Dividends

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.067 0.0708 0.174 0.376 0.1719 53.91
Дивиденд
0.2 0 0.2000 0.00
Див доход, ао, %
9.44 0 9.44 0.00
Дивиденды / прибыль, %
48.73 176.09 0 112.41 90.09


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 CAGR 5
Персонал, чел
1 179 0.00