[PASUKGB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 43.22%
YoY- 156.28%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 68,582 72,780 68,109 64,522 56,160 64,140 41,305 40.26%
PBT 802 1,292 939 1,970 1,376 1,164 -5,025 -
Tax 0 0 -42 0 0 0 731 -
NP 802 1,292 897 1,970 1,376 1,164 -4,294 -
-
NP to SH 802 1,292 897 1,970 1,376 1,164 -4,294 -
-
Tax Rate 0.00% 0.00% 4.47% 0.00% 0.00% 0.00% - -
Total Cost 67,780 71,488 67,212 62,552 54,784 62,976 45,599 30.27%
-
Net Worth 36,758 29,363 29,899 32,515 29,913 29,099 29,544 15.69%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 36,758 29,363 29,899 32,515 29,913 29,099 29,544 15.69%
NOSH 334,166 293,636 298,999 295,599 299,130 290,999 295,447 8.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.17% 1.78% 1.32% 3.05% 2.45% 1.81% -10.40% -
ROE 2.18% 4.40% 3.00% 6.06% 4.60% 4.00% -14.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.52 24.79 22.78 21.83 18.77 22.04 13.98 29.18%
EPS 0.24 0.44 0.30 0.67 0.46 0.40 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.11 0.10 0.10 0.10 6.56%
Adjusted Per Share Value based on latest NOSH - 291,304
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.84 47.58 44.53 42.18 36.71 41.93 27.00 40.28%
EPS 0.52 0.84 0.59 1.29 0.90 0.76 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2403 0.192 0.1955 0.2126 0.1956 0.1902 0.1931 15.71%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.185 0.175 0.19 0.19 0.14 0.24 0.24 -
P/RPS 0.90 0.71 0.83 0.87 0.75 1.09 1.72 -35.09%
P/EPS 77.08 39.77 63.33 28.50 30.43 60.00 -16.51 -
EY 1.30 2.51 1.58 3.51 3.29 1.67 -6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.75 1.90 1.73 1.40 2.40 2.40 -21.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 26/02/16 26/11/15 24/08/15 25/05/15 26/02/15 -
Price 0.18 0.19 0.185 0.195 0.145 0.165 0.25 -
P/RPS 0.88 0.77 0.81 0.89 0.77 0.75 1.79 -37.73%
P/EPS 75.00 43.18 61.67 29.25 31.52 41.25 -17.20 -
EY 1.33 2.32 1.62 3.42 3.17 2.42 -5.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.90 1.85 1.77 1.45 1.65 2.50 -24.52%

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