[PASUKGB] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,087 10,646 6,780 5,244 0 0 0 -
PBT 888 1,129 1,299 903 0 0 0 -
Tax 71 -489 -221 -134 0 0 0 -
NP 959 640 1,078 769 0 0 0 -
-
NP to SH 959 640 1,078 769 0 0 0 -
-
Tax Rate -8.00% 43.31% 17.01% 14.84% - - - -
Total Cost 15,128 10,006 5,702 4,475 0 0 0 -
-
Net Worth 31,966 27,076 20,339 0 0 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 31,966 27,076 20,339 0 0 0 0 -
NOSH 290,606 246,153 203,396 202,368 0 0 0 -
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.96% 6.01% 15.90% 14.66% 0.00% 0.00% 0.00% -
ROE 3.00% 2.36% 5.30% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.54 4.32 3.33 2.59 0.00 0.00 0.00 -
EPS 0.33 0.26 0.53 0.38 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.00 0.09 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 202,368
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.44 5.59 3.56 2.75 0.00 0.00 0.00 -
EPS 0.50 0.34 0.57 0.40 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1678 0.1421 0.1068 0.00 0.09 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 - - - - - -
Price 0.31 0.545 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.60 12.60 0.00 0.00 0.00 0.00 0.00 -
P/EPS 93.94 209.62 0.00 0.00 0.00 0.00 0.00 -
EY 1.06 0.48 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 4.95 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 22/11/12 03/08/12 - - - - -
Price 0.20 0.30 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.61 6.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS 60.61 115.38 0.00 0.00 0.00 0.00 0.00 -
EY 1.65 0.87 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.73 0.00 0.00 0.00 0.00 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