[PASUKGB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 127.11%
YoY- 129.31%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 68,109 64,522 56,160 64,140 41,305 36,597 38,110 47.11%
PBT 939 1,970 1,376 1,164 -5,025 -3,501 -3,918 -
Tax -42 0 0 0 731 0 0 -
NP 897 1,970 1,376 1,164 -4,294 -3,501 -3,918 -
-
NP to SH 897 1,970 1,376 1,164 -4,294 -3,501 -3,918 -
-
Tax Rate 4.47% 0.00% 0.00% 0.00% - - - -
Total Cost 67,212 62,552 54,784 62,976 45,599 40,098 42,028 36.63%
-
Net Worth 29,899 32,515 29,913 29,099 29,544 32,456 32,649 -5.68%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 29,899 32,515 29,913 29,099 29,544 32,456 32,649 -5.68%
NOSH 298,999 295,599 299,130 290,999 295,447 295,056 296,818 0.48%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.32% 3.05% 2.45% 1.81% -10.40% -9.57% -10.28% -
ROE 3.00% 6.06% 4.60% 4.00% -14.53% -10.79% -12.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.78 21.83 18.77 22.04 13.98 12.40 12.84 46.39%
EPS 0.30 0.67 0.46 0.40 -1.46 -1.19 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.10 0.10 0.10 0.11 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 290,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.75 33.86 29.48 33.66 21.68 19.21 20.00 47.13%
EPS 0.47 1.03 0.72 0.61 -2.25 -1.84 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1707 0.157 0.1527 0.1551 0.1703 0.1714 -5.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.19 0.19 0.14 0.24 0.24 0.295 0.195 -
P/RPS 0.83 0.87 0.75 1.09 1.72 2.38 1.52 -33.11%
P/EPS 63.33 28.50 30.43 60.00 -16.51 -24.86 -14.77 -
EY 1.58 3.51 3.29 1.67 -6.06 -4.02 -6.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.73 1.40 2.40 2.40 2.68 1.77 4.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 -
Price 0.185 0.195 0.145 0.165 0.25 0.235 0.25 -
P/RPS 0.81 0.89 0.77 0.75 1.79 1.89 1.95 -44.23%
P/EPS 61.67 29.25 31.52 41.25 -17.20 -19.80 -18.94 -
EY 1.62 3.42 3.17 2.42 -5.81 -5.05 -5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.77 1.45 1.65 2.50 2.14 2.27 -12.71%

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