[PASUKGB] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 117.41%
YoY- 129.31%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 19,717 20,312 12,045 16,035 13,857 8,393 8,908 69.59%
PBT -539 670 397 291 -2,402 -644 -966 -32.15%
Tax -42 0 0 0 731 -20 0 -
NP -581 670 397 291 -1,671 -664 -966 -28.68%
-
NP to SH -581 670 397 291 -1,671 -664 -966 -28.68%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 20,298 19,642 11,648 15,744 15,528 9,057 9,874 61.46%
-
Net Worth 29,049 32,043 30,538 29,099 29,555 31,756 32,199 -6.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 29,049 32,043 30,538 29,099 29,555 31,756 32,199 -6.61%
NOSH 290,499 291,304 305,384 290,999 295,555 288,695 292,727 -0.50%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.95% 3.30% 3.30% 1.81% -12.06% -7.91% -10.84% -
ROE -2.00% 2.09% 1.30% 1.00% -5.65% -2.09% -3.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.79 6.97 3.94 5.51 4.69 2.91 3.04 70.61%
EPS -0.20 0.23 0.13 0.10 -0.57 -0.23 -0.33 -28.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.10 0.10 0.10 0.11 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 290,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.89 13.28 7.87 10.48 9.06 5.49 5.82 69.66%
EPS -0.38 0.44 0.26 0.19 -1.09 -0.43 -0.63 -28.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.2095 0.1996 0.1902 0.1932 0.2076 0.2105 -6.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.19 0.19 0.14 0.24 0.24 0.295 0.195 -
P/RPS 2.80 2.72 3.55 4.36 5.12 10.15 6.41 -42.34%
P/EPS -95.00 82.61 107.69 240.00 -42.45 -128.26 -59.09 37.11%
EY -1.05 1.21 0.93 0.42 -2.36 -0.78 -1.69 -27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.73 1.40 2.40 2.40 2.68 1.77 4.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 -
Price 0.185 0.195 0.145 0.165 0.25 0.235 0.25 -
P/RPS 2.73 2.80 3.68 2.99 5.33 8.08 8.22 -51.94%
P/EPS -92.50 84.78 111.54 165.00 -44.22 -102.17 -75.76 14.19%
EY -1.08 1.18 0.90 0.61 -2.26 -0.98 -1.32 -12.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.77 1.45 1.65 2.50 2.14 2.27 -12.71%

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