[PASUKGB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -22.64%
YoY- -434.16%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 64,522 56,160 64,140 41,305 36,597 38,110 40,588 36.17%
PBT 1,970 1,376 1,164 -5,025 -3,501 -3,918 -3,972 -
Tax 0 0 0 731 0 0 0 -
NP 1,970 1,376 1,164 -4,294 -3,501 -3,918 -3,972 -
-
NP to SH 1,970 1,376 1,164 -4,294 -3,501 -3,918 -3,972 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 62,552 54,784 62,976 45,599 40,098 42,028 44,560 25.34%
-
Net Worth 32,515 29,913 29,099 29,544 32,456 32,649 32,126 0.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 32,515 29,913 29,099 29,544 32,456 32,649 32,126 0.80%
NOSH 295,599 299,130 290,999 295,447 295,056 296,818 292,058 0.80%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.05% 2.45% 1.81% -10.40% -9.57% -10.28% -9.79% -
ROE 6.06% 4.60% 4.00% -14.53% -10.79% -12.00% -12.36% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.83 18.77 22.04 13.98 12.40 12.84 13.90 35.07%
EPS 0.67 0.46 0.40 -1.46 -1.19 -1.32 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 295,555
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.86 29.48 33.66 21.68 19.21 20.00 21.30 36.17%
EPS 1.03 0.72 0.61 -2.25 -1.84 -2.06 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.157 0.1527 0.1551 0.1703 0.1714 0.1686 0.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.19 0.14 0.24 0.24 0.295 0.195 0.155 -
P/RPS 0.87 0.75 1.09 1.72 2.38 1.52 1.12 -15.48%
P/EPS 28.50 30.43 60.00 -16.51 -24.86 -14.77 -11.40 -
EY 3.51 3.29 1.67 -6.06 -4.02 -6.77 -8.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.40 2.40 2.40 2.68 1.77 1.41 14.59%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 23/05/14 -
Price 0.195 0.145 0.165 0.25 0.235 0.25 0.16 -
P/RPS 0.89 0.77 0.75 1.79 1.89 1.95 1.15 -15.69%
P/EPS 29.25 31.52 41.25 -17.20 -19.80 -18.94 -11.76 -
EY 3.42 3.17 2.42 -5.81 -5.05 -5.28 -8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.45 1.65 2.50 2.14 2.27 1.45 14.20%

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