[PASUKGB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -34.03%
YoY- -62.71%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 36,597 38,110 40,588 41,297 37,420 36,650 27,616 20.62%
PBT -3,501 -3,918 -3,972 2,826 3,060 3,108 -932 141.45%
Tax 0 0 0 -1,541 -1,112 -882 0 -
NP -3,501 -3,918 -3,972 1,285 1,948 2,226 -932 141.45%
-
NP to SH -3,501 -3,918 -3,972 1,285 1,948 2,226 -932 141.45%
-
Tax Rate - - - 54.53% 36.34% 28.38% - -
Total Cost 40,098 42,028 44,560 40,012 35,472 34,424 28,548 25.39%
-
Net Worth 32,456 32,649 32,126 32,258 35,063 32,218 32,037 0.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 32,456 32,649 32,126 32,258 35,063 32,218 32,037 0.86%
NOSH 295,056 296,818 292,058 293,255 292,199 292,894 291,250 0.86%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -9.57% -10.28% -9.79% 3.11% 5.21% 6.07% -3.37% -
ROE -10.79% -12.00% -12.36% 3.98% 5.56% 6.91% -2.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.40 12.84 13.90 14.08 12.81 12.51 9.48 19.58%
EPS -1.19 -1.32 -1.36 0.44 0.67 0.76 -0.32 139.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.12 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 285,714
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.93 24.91 26.53 27.00 24.46 23.96 18.05 20.66%
EPS -2.29 -2.56 -2.60 0.84 1.27 1.46 -0.61 141.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.2135 0.21 0.2109 0.2292 0.2106 0.2094 0.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.295 0.195 0.155 0.165 0.18 0.175 0.155 -
P/RPS 2.38 1.52 1.12 1.17 1.41 1.40 1.63 28.67%
P/EPS -24.86 -14.77 -11.40 37.66 27.00 23.03 -48.44 -35.87%
EY -4.02 -6.77 -8.77 2.66 3.70 4.34 -2.06 56.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 1.77 1.41 1.50 1.50 1.59 1.41 53.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 25/08/14 23/05/14 28/02/14 29/11/13 21/08/13 27/05/13 -
Price 0.235 0.25 0.16 0.16 0.17 0.17 0.18 -
P/RPS 1.89 1.95 1.15 1.14 1.33 1.36 1.90 -0.35%
P/EPS -19.80 -18.94 -11.76 36.51 25.50 22.37 -56.25 -50.11%
EY -5.05 -5.28 -8.50 2.74 3.92 4.47 -1.78 100.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.27 1.45 1.45 1.42 1.55 1.64 19.39%

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