[PASUKGB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 31.27%
YoY- -41.25%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,055 10,147 41,297 28,065 18,325 6,904 38,757 -37.78%
PBT -1,959 -993 2,826 2,295 1,554 -233 4,219 -
Tax 0 0 -1,541 -834 -441 0 -773 -
NP -1,959 -993 1,285 1,461 1,113 -233 3,446 -
-
NP to SH -1,959 -993 1,285 1,461 1,113 -233 3,446 -
-
Tax Rate - - 54.53% 36.34% 28.38% - 18.32% -
Total Cost 21,014 11,140 40,012 26,604 17,212 7,137 35,311 -29.31%
-
Net Worth 32,649 32,126 32,258 35,063 32,218 32,037 26,142 16.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 32,649 32,126 32,258 35,063 32,218 32,037 26,142 16.01%
NOSH 296,818 292,058 293,255 292,200 292,894 291,250 237,655 16.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -10.28% -9.79% 3.11% 5.21% 6.07% -3.37% 8.89% -
ROE -6.00% -3.09% 3.98% 4.17% 3.45% -0.73% 13.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.42 3.47 14.08 9.60 6.26 2.37 16.31 -46.38%
EPS -0.66 -0.34 0.44 0.50 0.38 -0.08 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 290,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.46 6.63 27.00 18.35 11.98 4.51 25.34 -37.78%
EPS -1.28 -0.65 0.84 0.96 0.73 -0.15 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2135 0.21 0.2109 0.2292 0.2106 0.2094 0.1709 16.04%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.195 0.155 0.165 0.18 0.175 0.155 0.31 -
P/RPS 3.04 4.46 1.17 1.87 2.80 6.54 1.90 36.91%
P/EPS -29.55 -45.59 37.66 36.00 46.05 -193.75 21.38 -
EY -3.38 -2.19 2.66 2.78 2.17 -0.52 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.41 1.50 1.50 1.59 1.41 2.82 -26.75%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 23/05/14 28/02/14 29/11/13 21/08/13 27/05/13 22/02/13 -
Price 0.25 0.16 0.16 0.17 0.17 0.18 0.20 -
P/RPS 3.89 4.61 1.14 1.77 2.72 7.59 1.23 115.91%
P/EPS -37.88 -47.06 36.51 34.00 44.74 -225.00 13.79 -
EY -2.64 -2.13 2.74 2.94 2.24 -0.44 7.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.45 1.45 1.42 1.55 1.64 1.82 15.91%

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