[PASUKGB] QoQ Cumulative Quarter Result on 31-Mar-2022

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 73.46%
YoY- -1955.78%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 101,965 70,195 37,780 17,792 79,711 60,324 42,106 80.04%
PBT -10,096 -13,969 -7,713 -4,007 -19,509 -1,062 181 -
Tax -1,467 -1,476 -1,487 -722 -168 -153 27 -
NP -11,563 -15,445 -9,200 -4,729 -19,677 -1,215 208 -
-
NP to SH -11,396 -15,364 -9,209 -4,658 -17,554 -868 437 -
-
Tax Rate - - - - - - -14.92% -
Total Cost 113,528 85,640 46,980 22,521 99,388 61,539 41,898 94.00%
-
Net Worth 156,881 156,881 166,333 172,423 162,230 176,294 81,196 54.94%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 156,881 156,881 166,333 172,423 162,230 176,294 81,196 54.94%
NOSH 1,905,292 1,905,292 1,905,292 1,787,366 1,388,866 1,157,793 1,157,793 39.25%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -11.34% -22.00% -24.35% -26.58% -24.69% -2.01% 0.49% -
ROE -7.26% -9.79% -5.54% -2.70% -10.82% -0.49% 0.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.50 4.47 2.50 1.24 12.77 13.69 27.48 -61.65%
EPS -0.73 -0.98 -0.61 -0.32 -2.81 -0.20 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.12 0.26 0.40 0.53 -67.00%
Adjusted Per Share Value based on latest NOSH - 1,787,366
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 66.66 45.89 24.70 11.63 52.11 39.44 27.53 80.02%
EPS -7.45 -10.04 -6.02 -3.05 -11.48 -0.57 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0256 1.0256 1.0874 1.1272 1.0606 1.1525 0.5308 54.94%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.015 0.02 0.015 0.015 0.025 0.05 0.145 -
P/RPS 0.23 0.45 0.60 1.21 0.20 0.37 0.53 -42.59%
P/EPS -2.06 -2.04 -2.46 -4.63 -0.89 -25.39 50.83 -
EY -48.43 -48.97 -40.60 -21.61 -112.53 -3.94 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.20 0.14 0.13 0.10 0.13 0.27 -32.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 29/09/21 -
Price 0.015 0.02 0.02 0.02 0.02 0.04 0.055 -
P/RPS 0.23 0.45 0.80 1.62 0.16 0.29 0.20 9.73%
P/EPS -2.06 -2.04 -3.28 -6.17 -0.71 -20.31 19.28 -
EY -48.43 -48.97 -30.45 -16.21 -140.67 -4.92 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.20 0.18 0.17 0.08 0.10 0.10 30.94%

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