[PASUKGB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -15.19%
YoY- -430.19%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 27,230 31,168 35,334 38,828 95,133 110,974 144,538 -67.03%
PBT -11,068 -7,486 -7,140 -9,000 -8,802 -3,398 666 -
Tax 20 0 0 0 30 40 0 -
NP -11,048 -7,486 -7,140 -9,000 -8,772 -3,358 666 -
-
NP to SH -10,862 -7,321 -7,022 -9,100 -7,900 -3,324 922 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 38,278 38,654 42,474 47,828 103,905 114,333 143,872 -58.53%
-
Net Worth 65,094 73,209 73,164 81,157 81,157 89,273 89,273 -18.94%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 65,094 73,209 73,164 81,157 81,157 89,273 89,273 -18.94%
NOSH 814,416 814,416 814,416 811,573 811,573 811,573 811,573 0.23%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -40.57% -24.02% -20.21% -23.18% -9.22% -3.03% 0.46% -
ROE -16.69% -10.00% -9.60% -11.21% -9.73% -3.72% 1.03% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.35 3.83 4.35 4.78 11.72 13.67 17.81 -67.07%
EPS -1.33 -0.91 -0.86 -1.12 -0.97 -0.41 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.10 0.10 0.11 0.11 -19.08%
Adjusted Per Share Value based on latest NOSH - 811,573
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.80 20.38 23.10 25.38 62.19 72.55 94.49 -67.03%
EPS -7.10 -4.79 -4.59 -5.95 -5.16 -2.17 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4256 0.4786 0.4783 0.5306 0.5306 0.5836 0.5836 -18.93%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.035 0.045 0.06 0.05 0.055 0.105 0.115 -
P/RPS 1.05 1.17 1.38 1.05 0.47 0.77 0.65 37.55%
P/EPS -2.62 -5.00 -6.95 -4.46 -5.65 -25.64 101.23 -
EY -38.14 -20.00 -14.40 -22.43 -17.70 -3.90 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.67 0.50 0.55 0.95 1.05 -43.91%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 25/11/19 22/08/19 28/05/19 28/02/19 26/11/18 23/08/18 -
Price 0.025 0.04 0.05 0.045 0.06 0.09 0.12 -
P/RPS 0.75 1.04 1.15 0.94 0.51 0.66 0.67 7.78%
P/EPS -1.87 -4.44 -5.79 -4.01 -6.16 -21.97 105.63 -
EY -53.40 -22.50 -17.28 -24.92 -16.22 -4.55 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.56 0.45 0.60 0.82 1.09 -56.65%

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