[PASUKGB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1523.23%
YoY- 109.93%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 110,974 144,538 190,468 32,454 32,346 28,458 28,224 148.90%
PBT -3,398 666 2,832 1,419 964 1,234 528 -
Tax 40 0 0 -695 -4 0 0 -
NP -3,358 666 2,832 724 960 1,234 528 -
-
NP to SH -3,324 922 2,756 606 37 372 528 -
-
Tax Rate - 0.00% 0.00% 48.98% 0.41% 0.00% 0.00% -
Total Cost 114,333 143,872 187,636 31,730 31,386 27,224 27,696 157.11%
-
Net Worth 89,273 89,273 89,273 86,411 86,128 87,414 48,400 50.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 89,273 89,273 89,273 86,411 86,128 87,414 48,400 50.34%
NOSH 811,573 811,573 811,573 811,573 811,573 811,573 440,000 50.34%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.03% 0.46% 1.49% 2.23% 2.97% 4.34% 1.87% -
ROE -3.72% 1.03% 3.09% 0.70% 0.04% 0.43% 1.09% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.67 17.81 23.47 4.88 5.26 5.53 6.41 65.60%
EPS -0.41 0.12 0.32 0.09 0.00 0.08 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.13 0.14 0.17 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 811,573
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 58.25 75.86 99.97 17.03 16.98 14.94 14.81 148.96%
EPS -1.74 0.48 1.45 0.32 0.02 0.20 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.4686 0.4686 0.4535 0.452 0.4588 0.254 50.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.105 0.115 0.13 0.145 0.16 0.19 0.165 -
P/RPS 0.77 0.65 0.55 2.97 3.04 3.43 2.57 -55.19%
P/EPS -25.64 101.23 38.28 159.05 2,636.62 262.63 137.50 -
EY -3.90 0.99 2.61 0.63 0.04 0.38 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 1.18 1.12 1.14 1.12 1.50 -26.23%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 23/08/18 28/05/18 21/02/18 23/11/17 28/08/17 25/05/17 -
Price 0.09 0.12 0.115 0.14 0.145 0.15 0.135 -
P/RPS 0.66 0.67 0.49 2.87 2.76 2.71 2.10 -53.74%
P/EPS -21.97 105.63 33.86 153.56 2,389.43 207.34 112.50 -
EY -4.55 0.95 2.95 0.65 0.04 0.48 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.09 1.05 1.08 1.04 0.88 1.23 -23.66%

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