[PASUKGB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -48.36%
YoY- -37.49%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 8,262 7,258 5,592 27,230 31,168 35,334 38,828 -64.25%
PBT -9,373 -9,382 -11,516 -11,068 -7,486 -7,140 -9,000 2.73%
Tax 54 54 56 20 0 0 0 -
NP -9,318 -9,328 -11,460 -11,048 -7,486 -7,140 -9,000 2.33%
-
NP to SH -8,364 -8,222 -9,792 -10,862 -7,321 -7,022 -9,100 -5.45%
-
Tax Rate - - - - - - - -
Total Cost 17,581 16,586 17,052 38,278 38,654 42,474 47,828 -48.59%
-
Net Worth 73,672 65,153 65,153 65,094 73,209 73,164 81,157 -6.23%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 73,672 65,153 65,153 65,094 73,209 73,164 81,157 -6.23%
NOSH 895,857 814,416 814,416 814,416 814,416 814,416 811,573 6.78%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -112.78% -128.52% -204.94% -40.57% -24.02% -20.21% -23.18% -
ROE -11.35% -12.62% -15.03% -16.69% -10.00% -9.60% -11.21% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.01 0.89 0.69 3.35 3.83 4.35 4.78 -64.42%
EPS -1.03 -1.00 -1.20 -1.33 -0.91 -0.86 -1.12 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.09 0.09 0.10 -6.76%
Adjusted Per Share Value based on latest NOSH - 814,416
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.34 3.81 2.93 14.29 16.36 18.55 20.38 -64.23%
EPS -4.39 -4.32 -5.14 -5.70 -3.84 -3.69 -4.78 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3867 0.342 0.342 0.3417 0.3842 0.384 0.426 -6.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.07 0.035 0.015 0.035 0.045 0.06 0.05 -
P/RPS 6.93 3.93 2.18 1.05 1.17 1.38 1.05 250.64%
P/EPS -6.85 -3.47 -1.25 -2.62 -5.00 -6.95 -4.46 33.01%
EY -14.60 -28.84 -80.16 -38.14 -20.00 -14.40 -22.43 -24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.44 0.19 0.44 0.50 0.67 0.50 34.39%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 30/06/20 25/02/20 25/11/19 22/08/19 28/05/19 -
Price 0.08 0.08 0.035 0.025 0.04 0.05 0.045 -
P/RPS 7.93 8.98 5.10 0.75 1.04 1.15 0.94 312.80%
P/EPS -7.83 -7.92 -2.91 -1.87 -4.44 -5.79 -4.01 56.03%
EY -12.77 -12.62 -34.35 -53.40 -22.50 -17.28 -24.92 -35.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 0.44 0.31 0.44 0.56 0.45 57.36%

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