[PASUKGB] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 155.59%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 16,690 9,404 16,096 18,195 19,717 20,312 12,045 24.16%
PBT -4,763 -2,350 78 323 -539 670 397 -
Tax 811 -25 0 0 -42 0 0 -
NP -3,952 -2,375 78 323 -581 670 397 -
-
NP to SH -4,129 -2,375 78 323 -581 670 397 -
-
Tax Rate - - 0.00% 0.00% - 0.00% 0.00% -
Total Cost 20,642 11,779 16,018 17,872 20,298 19,642 11,648 46.18%
-
Net Worth 40,599 32,534 42,900 29,363 29,049 32,043 30,538 20.80%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 40,599 32,534 42,900 29,363 29,049 32,043 30,538 20.80%
NOSH 369,090 325,342 390,000 293,636 290,499 291,304 305,384 13.39%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -23.68% -25.26% 0.48% 1.78% -2.95% 3.30% 3.30% -
ROE -10.17% -7.30% 0.18% 1.10% -2.00% 2.09% 1.30% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.52 2.89 4.13 6.20 6.79 6.97 3.94 9.54%
EPS -1.30 -0.73 0.02 0.11 -0.20 0.23 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.11 0.10 0.10 0.11 0.10 6.52%
Adjusted Per Share Value based on latest NOSH - 293,636
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.76 4.94 8.45 9.55 10.35 10.66 6.32 24.19%
EPS -2.17 -1.25 0.04 0.17 -0.30 0.35 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2131 0.1708 0.2252 0.1541 0.1525 0.1682 0.1603 20.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.15 0.155 0.185 0.175 0.19 0.19 0.14 -
P/RPS 3.32 5.36 4.48 2.82 2.80 2.72 3.55 -4.34%
P/EPS -13.41 -21.23 925.00 159.09 -95.00 82.61 107.69 -
EY -7.46 -4.71 0.11 0.63 -1.05 1.21 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.55 1.68 1.75 1.90 1.73 1.40 -1.90%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 25/08/16 25/05/16 26/02/16 26/11/15 24/08/15 -
Price 0.16 0.165 0.18 0.19 0.185 0.195 0.145 -
P/RPS 3.54 5.71 4.36 3.07 2.73 2.80 3.68 -2.54%
P/EPS -14.30 -22.60 900.00 172.73 -92.50 84.78 111.54 -
EY -6.99 -4.42 0.11 0.58 -1.08 1.18 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.65 1.64 1.90 1.85 1.77 1.45 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