[PASUKGB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -428.18%
YoY- -233.56%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 28,458 28,224 60,385 58,260 68,582 72,780 68,109 -44.13%
PBT 1,234 528 -6,712 -2,598 802 1,292 939 19.99%
Tax 0 0 786 -33 0 0 -42 -
NP 1,234 528 -5,926 -2,632 802 1,292 897 23.71%
-
NP to SH 372 528 -6,103 -2,632 802 1,292 897 -44.41%
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% 4.47% -
Total Cost 27,224 27,696 66,311 60,892 67,780 71,488 67,212 -45.28%
-
Net Worth 87,414 48,400 41,452 32,360 36,758 29,363 29,899 104.59%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 87,414 48,400 41,452 32,360 36,758 29,363 29,899 104.59%
NOSH 811,573 440,000 376,839 323,606 334,166 293,636 298,999 94.70%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.34% 1.87% -9.81% -4.52% 1.17% 1.78% 1.32% -
ROE 0.43% 1.09% -14.72% -8.13% 2.18% 4.40% 3.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.53 6.41 16.02 18.00 20.52 24.79 22.78 -61.11%
EPS 0.08 0.12 -1.92 -0.81 0.24 0.44 0.30 -58.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.11 0.11 0.10 0.11 0.10 0.10 42.48%
Adjusted Per Share Value based on latest NOSH - 325,342
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.94 14.81 31.69 30.58 36.00 38.20 35.75 -44.13%
EPS 0.20 0.28 -3.20 -1.38 0.42 0.68 0.47 -43.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4588 0.254 0.2176 0.1698 0.1929 0.1541 0.1569 104.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.19 0.165 0.15 0.155 0.185 0.175 0.19 -
P/RPS 3.43 2.57 0.94 0.86 0.90 0.71 0.83 157.74%
P/EPS 262.63 137.50 -9.26 -19.06 77.08 39.77 63.33 158.34%
EY 0.38 0.73 -10.80 -5.25 1.30 2.51 1.58 -61.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.50 1.36 1.55 1.68 1.75 1.90 -29.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 25/05/17 28/02/17 24/11/16 25/08/16 25/05/16 26/02/16 -
Price 0.15 0.135 0.16 0.165 0.18 0.19 0.185 -
P/RPS 2.71 2.10 1.00 0.92 0.88 0.77 0.81 123.85%
P/EPS 207.34 112.50 -9.88 -20.29 75.00 43.18 61.67 124.59%
EY 0.48 0.89 -10.12 -4.93 1.33 2.32 1.62 -55.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.23 1.45 1.65 1.64 1.90 1.85 -39.09%

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