[PASUKGB] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -232.42%
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 75,560 71,168 79,711 80,432 84,212 79,900 10,860 265.75%
PBT -15,426 -16,028 -19,509 -1,416 362 348 -42,159 -48.93%
Tax -2,974 -2,888 -168 -204 54 56 46 -
NP -18,400 -18,916 -19,677 -1,620 416 404 -42,113 -42.50%
-
NP to SH -18,418 -18,632 -17,554 -1,157 874 1,004 -38,971 -39.40%
-
Tax Rate - - - - -14.92% -16.09% - -
Total Cost 93,960 90,084 99,388 82,052 83,796 79,496 52,973 46.68%
-
Net Worth 166,333 172,423 162,230 176,294 81,196 84,519 60,489 96.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 166,333 172,423 162,230 176,294 81,196 84,519 60,489 96.64%
NOSH 1,905,292 1,787,366 1,388,866 1,157,793 1,157,793 1,653,990 1,164,614 38.96%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -24.35% -26.58% -24.69% -2.01% 0.49% 0.51% -387.78% -
ROE -11.07% -10.81% -10.82% -0.66% 1.08% 1.19% -64.43% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.00 4.95 12.77 18.25 54.97 5.67 1.26 151.28%
EPS -1.22 -1.28 -2.81 -0.27 0.58 0.08 -4.51 -58.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.26 0.40 0.53 0.06 0.07 35.27%
Adjusted Per Share Value based on latest NOSH - 1,157,793
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 49.40 46.53 52.11 52.58 55.05 52.23 7.10 265.75%
EPS -12.04 -12.18 -11.48 -0.76 0.57 0.66 -25.48 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0874 1.1272 1.0606 1.1525 0.5308 0.5526 0.3955 96.62%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.015 0.015 0.025 0.05 0.145 0.03 0.07 -
P/RPS 0.30 0.30 0.20 0.27 0.26 0.53 5.57 -85.81%
P/EPS -1.23 -1.16 -0.89 -19.04 25.42 42.09 -1.55 -14.32%
EY -81.20 -86.45 -112.53 -5.25 3.93 2.38 -64.43 16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.10 0.13 0.27 0.50 1.00 -73.13%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 26/11/21 29/09/21 29/06/21 30/03/21 -
Price 0.02 0.02 0.02 0.04 0.055 0.22 0.03 -
P/RPS 0.40 0.40 0.16 0.22 0.10 3.88 2.39 -69.72%
P/EPS -1.64 -1.54 -0.71 -15.23 9.64 308.67 -0.67 81.92%
EY -60.90 -64.84 -140.67 -6.56 10.37 0.32 -150.33 -45.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.08 0.10 0.10 3.67 0.43 -44.13%

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