[PASUKGB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -106.76%
YoY- -130.3%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,297 28,065 18,325 6,904 38,757 22,670 12,024 127.12%
PBT 2,826 2,295 1,554 -233 4,219 3,331 2,202 18.04%
Tax -1,541 -834 -441 0 -773 -844 -355 165.39%
NP 1,285 1,461 1,113 -233 3,446 2,487 1,847 -21.43%
-
NP to SH 1,285 1,461 1,113 -233 3,446 2,487 1,847 -21.43%
-
Tax Rate 54.53% 36.34% 28.38% - 18.32% 25.34% 16.12% -
Total Cost 40,012 26,604 17,212 7,137 35,311 20,183 10,177 148.48%
-
Net Worth 32,258 35,063 32,218 32,037 26,142 23,997 20,522 35.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,258 35,063 32,218 32,037 26,142 23,997 20,522 35.07%
NOSH 293,255 292,200 292,894 291,250 237,655 218,157 205,222 26.78%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.11% 5.21% 6.07% -3.37% 8.89% 10.97% 15.36% -
ROE 3.98% 4.17% 3.45% -0.73% 13.18% 10.36% 9.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.08 9.60 6.26 2.37 16.31 10.39 5.86 79.10%
EPS 0.44 0.50 0.38 -0.08 1.45 1.14 0.90 -37.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.11 0.11 0.11 0.11 0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 291,250
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.67 14.73 9.62 3.62 20.34 11.90 6.31 127.11%
EPS 0.67 0.77 0.58 -0.12 1.81 1.31 0.97 -21.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.184 0.1691 0.1682 0.1372 0.126 0.1077 35.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 0.165 0.18 0.175 0.155 0.31 0.545 0.00 -
P/RPS 1.17 1.87 2.80 6.54 1.90 5.24 0.00 -
P/EPS 37.66 36.00 46.05 -193.75 21.38 47.81 0.00 -
EY 2.66 2.78 2.17 -0.52 4.68 2.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.59 1.41 2.82 4.95 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 21/08/13 27/05/13 22/02/13 22/11/12 03/08/12 -
Price 0.16 0.17 0.17 0.18 0.20 0.30 0.00 -
P/RPS 1.14 1.77 2.72 7.59 1.23 2.89 0.00 -
P/EPS 36.51 34.00 44.74 -225.00 13.79 26.32 0.00 -
EY 2.74 2.94 2.24 -0.44 7.25 3.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.42 1.55 1.64 1.82 2.73 0.00 -

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