[PASUKGB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 100.64%
YoY- 110.25%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 79,711 60,324 42,106 19,975 10,860 6,197 3,629 679.90%
PBT -19,509 -1,062 181 87 -42,159 -7,030 -4,691 157.94%
Tax -168 -153 27 14 46 41 27 -
NP -19,677 -1,215 208 101 -42,113 -6,989 -4,664 160.41%
-
NP to SH -17,554 -868 437 251 -38,971 -6,273 -4,111 162.50%
-
Tax Rate - - -14.92% -16.09% - - - -
Total Cost 99,388 61,539 41,898 19,874 52,973 13,186 8,293 421.33%
-
Net Worth 162,230 176,294 81,196 84,519 60,489 73,672 65,153 83.40%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 162,230 176,294 81,196 84,519 60,489 73,672 65,153 83.40%
NOSH 1,388,866 1,157,793 1,157,793 1,653,990 1,164,614 895,857 814,416 42.60%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -24.69% -2.01% 0.49% 0.51% -387.78% -112.78% -128.52% -
ROE -10.82% -0.49% 0.54% 0.30% -64.43% -8.51% -6.31% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.77 13.69 27.48 1.42 1.26 0.76 0.45 824.71%
EPS -2.81 -0.20 0.29 0.02 -4.51 -0.77 -0.50 215.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.40 0.53 0.06 0.07 0.09 0.08 118.93%
Adjusted Per Share Value based on latest NOSH - 1,653,990
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.84 31.66 22.10 10.48 5.70 3.25 1.90 681.23%
EPS -9.21 -0.46 0.23 0.13 -20.45 -3.29 -2.16 162.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8515 0.9253 0.4262 0.4436 0.3175 0.3867 0.342 83.39%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.025 0.05 0.145 0.03 0.07 0.07 0.035 -
P/RPS 0.20 0.37 0.53 2.12 5.57 9.25 7.85 -91.28%
P/EPS -0.89 -25.39 50.83 168.37 -1.55 -9.13 -6.93 -74.44%
EY -112.53 -3.94 1.97 0.59 -64.43 -10.95 -14.42 291.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.27 0.50 1.00 0.78 0.44 -62.65%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 29/09/21 29/06/21 30/03/21 27/11/20 27/08/20 -
Price 0.02 0.04 0.055 0.22 0.03 0.08 0.08 -
P/RPS 0.16 0.29 0.20 15.51 2.39 10.57 17.95 -95.66%
P/EPS -0.71 -20.31 19.28 1,234.69 -0.67 -10.44 -15.85 -87.31%
EY -140.67 -4.92 5.19 0.08 -150.33 -9.58 -6.31 687.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.10 3.67 0.43 0.89 1.00 -81.34%

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