[PASUKGB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.92%
YoY- 179.25%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,420 36,650 27,616 38,757 30,226 24,048 20,976 47.03%
PBT 3,060 3,108 -932 4,219 4,441 4,404 3,612 -10.45%
Tax -1,112 -882 0 -773 -1,125 -710 -536 62.59%
NP 1,948 2,226 -932 3,446 3,316 3,694 3,076 -26.23%
-
NP to SH 1,948 2,226 -932 3,446 3,316 3,694 3,076 -26.23%
-
Tax Rate 36.34% 28.38% - 18.32% 25.33% 16.12% 14.84% -
Total Cost 35,472 34,424 28,548 35,311 26,910 20,354 17,900 57.70%
-
Net Worth 35,063 32,218 32,037 26,142 23,997 20,522 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 35,063 32,218 32,037 26,142 23,997 20,522 0 -
NOSH 292,199 292,894 291,250 237,655 218,157 205,222 202,368 27.72%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.21% 6.07% -3.37% 8.89% 10.97% 15.36% 14.66% -
ROE 5.56% 6.91% -2.91% 13.18% 13.82% 18.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.81 12.51 9.48 16.31 13.86 11.72 10.37 15.11%
EPS 0.67 0.76 -0.32 1.45 1.52 1.80 1.52 -42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 0.11 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 290,606
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.46 23.96 18.05 25.34 19.76 15.72 13.71 47.04%
EPS 1.27 1.46 -0.61 2.25 2.17 2.41 2.01 -26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2106 0.2094 0.1709 0.1569 0.1342 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 0.18 0.175 0.155 0.31 0.545 0.00 0.00 -
P/RPS 1.41 1.40 1.63 1.90 3.93 0.00 0.00 -
P/EPS 27.00 23.03 -48.44 21.38 35.86 0.00 0.00 -
EY 3.70 4.34 -2.06 4.68 2.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.59 1.41 2.82 4.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 21/08/13 27/05/13 22/02/13 22/11/12 03/08/12 - -
Price 0.17 0.17 0.18 0.20 0.30 0.00 0.00 -
P/RPS 1.33 1.36 1.90 1.23 2.17 0.00 0.00 -
P/EPS 25.50 22.37 -56.25 13.79 19.74 0.00 0.00 -
EY 3.92 4.47 -1.78 7.25 5.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.55 1.64 1.82 2.73 0.00 0.00 -

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 ⃤ & 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