[PASUKGB] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -801.61%
YoY- 39.64%
Quarter Report
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 19,988 17,792 19,387 18,218 22,131 19,975 4,663 164.58%
PBT -3,706 -4,007 -18,447 -1,243 94 87 -35,129 -77.76%
Tax -765 -722 -15 -180 13 14 5 -
NP -4,471 -4,729 -18,462 -1,423 107 101 -35,124 -74.79%
-
NP to SH -4,551 -4,658 -16,686 -1,305 186 251 -32,698 -73.23%
-
Tax Rate - - - - -13.83% -16.09% - -
Total Cost 24,459 22,521 37,849 19,641 22,024 19,874 39,787 -27.76%
-
Net Worth 166,333 172,423 162,230 176,294 81,196 84,519 60,489 96.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 166,333 172,423 162,230 176,294 81,196 84,519 60,489 96.64%
NOSH 1,905,292 1,787,366 1,388,866 1,157,793 1,157,793 1,653,990 1,164,614 38.96%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -22.37% -26.58% -95.23% -7.81% 0.48% 0.51% -753.25% -
ROE -2.74% -2.70% -10.29% -0.74% 0.23% 0.30% -54.06% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.32 1.24 3.11 4.13 14.45 1.42 0.54 81.75%
EPS -0.30 -0.32 -2.67 -0.30 0.12 0.02 -3.78 -81.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.26 0.40 0.53 0.06 0.07 35.27%
Adjusted Per Share Value based on latest NOSH - 1,157,793
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.49 9.34 10.18 9.56 11.62 10.48 2.45 164.38%
EPS -2.39 -2.44 -8.76 -0.68 0.10 0.13 -17.16 -73.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.873 0.905 0.8515 0.9253 0.4262 0.4436 0.3175 96.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.015 0.015 0.025 0.05 0.145 0.03 0.07 -
P/RPS 1.13 1.21 0.80 1.21 1.00 2.12 12.97 -80.43%
P/EPS -4.98 -4.63 -0.93 -16.89 119.43 168.37 -1.85 93.86%
EY -20.06 -21.61 -106.97 -5.92 0.84 0.59 -54.06 -48.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.10 0.13 0.27 0.50 1.00 -73.13%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 26/11/21 29/09/21 29/06/21 30/03/21 -
Price 0.02 0.02 0.02 0.04 0.055 0.22 0.03 -
P/RPS 1.51 1.62 0.64 0.97 0.38 15.51 5.56 -58.16%
P/EPS -6.65 -6.17 -0.75 -13.51 45.30 1,234.69 -0.79 315.42%
EY -15.05 -16.21 -133.71 -7.40 2.21 0.08 -126.13 -75.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.08 0.10 0.10 3.67 0.43 -44.13%

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