[PASUKGB] QoQ 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- -124.3%
YoY- -130.3%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,232 9,740 11,421 6,904 16,087 10,646 6,780 55.97%
PBT 531 741 1,787 -233 888 1,129 1,299 -44.83%
Tax -707 -393 0 0 71 -489 -221 116.65%
NP -176 348 1,787 -233 959 640 1,078 -
-
NP to SH -176 348 1,787 -233 959 640 1,078 -
-
Tax Rate 133.15% 53.04% 0.00% - -8.00% 43.31% 17.01% -
Total Cost 13,408 9,392 9,634 7,137 15,128 10,006 5,702 76.55%
-
Net Worth 31,428 34,799 0 32,037 31,966 27,076 20,339 33.55%
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 31,428 34,799 0 32,037 31,966 27,076 20,339 33.55%
NOSH 285,714 290,000 292,608 291,250 290,606 246,153 203,396 25.34%
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 -1.33% 3.57% 15.65% -3.37% 5.96% 6.01% 15.90% -
ROE -0.56% 1.00% 0.00% -0.73% 3.00% 2.36% 5.30% -
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 4.63 3.36 3.90 2.37 5.54 4.32 3.33 24.49%
EPS -0.06 0.12 0.61 -0.08 0.33 0.26 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.00 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 6.94 5.11 5.99 3.62 8.44 5.59 3.56 55.86%
EPS -0.09 0.18 0.94 -0.12 0.50 0.34 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.1826 0.00 0.1682 0.1678 0.1421 0.1068 33.53%
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 3.56 5.36 4.48 6.54 5.60 12.60 0.00 -
P/EPS -267.86 150.00 28.66 -193.75 93.94 209.62 0.00 -
EY -0.37 0.67 3.49 -0.52 1.06 0.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 0.00 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 3.45 5.06 4.36 7.59 3.61 6.94 0.00 -
P/EPS -259.74 141.67 27.84 -225.00 60.61 115.38 0.00 -
EY -0.39 0.71 3.59 -0.44 1.65 0.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.42 0.00 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