[PASUKGB] QoQ Cumulative Quarter Result on 31-Dec-2021

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- -1922.35%
YoY- 54.96%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 70,195 37,780 17,792 79,711 60,324 42,106 19,975 130.96%
PBT -13,969 -7,713 -4,007 -19,509 -1,062 181 87 -
Tax -1,476 -1,487 -722 -168 -153 27 14 -
NP -15,445 -9,200 -4,729 -19,677 -1,215 208 101 -
-
NP to SH -15,364 -9,209 -4,658 -17,554 -868 437 251 -
-
Tax Rate - - - - - -14.92% -16.09% -
Total Cost 85,640 46,980 22,521 99,388 61,539 41,898 19,874 164.57%
-
Net Worth 156,881 166,333 172,423 162,230 176,294 81,196 84,519 50.97%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 156,881 166,333 172,423 162,230 176,294 81,196 84,519 50.97%
NOSH 1,905,292 1,905,292 1,787,366 1,388,866 1,157,793 1,157,793 1,653,990 9.87%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -22.00% -24.35% -26.58% -24.69% -2.01% 0.49% 0.51% -
ROE -9.79% -5.54% -2.70% -10.82% -0.49% 0.54% 0.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.47 2.50 1.24 12.77 13.69 27.48 1.42 114.63%
EPS -0.98 -0.61 -0.32 -2.81 -0.20 0.29 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.26 0.40 0.53 0.06 40.52%
Adjusted Per Share Value based on latest NOSH - 1,388,866
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.89 24.70 11.63 52.11 39.44 27.53 13.06 130.94%
EPS -10.04 -6.02 -3.05 -11.48 -0.57 0.29 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0256 1.0874 1.1272 1.0606 1.1525 0.5308 0.5526 50.96%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.015 0.015 0.025 0.05 0.145 0.03 -
P/RPS 0.45 0.60 1.21 0.20 0.37 0.53 2.12 -64.38%
P/EPS -2.04 -2.46 -4.63 -0.89 -25.39 50.83 168.37 -
EY -48.97 -40.60 -21.61 -112.53 -3.94 1.97 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.13 0.10 0.13 0.27 0.50 -45.68%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 29/09/21 29/06/21 -
Price 0.02 0.02 0.02 0.02 0.04 0.055 0.22 -
P/RPS 0.45 0.80 1.62 0.16 0.29 0.20 15.51 -90.53%
P/EPS -2.04 -3.28 -6.17 -0.71 -20.31 19.28 1,234.69 -
EY -48.97 -30.45 -16.21 -140.67 -4.92 5.19 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.17 0.08 0.10 0.10 3.67 -85.60%

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