[PASUKGB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -39.43%
YoY- 129.75%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 49,246 60,385 63,412 74,320 70,269 68,109 62,249 -14.44%
PBT -6,903 -6,712 -2,488 532 851 819 -1,044 251.87%
Tax 786 786 -67 -42 -42 -42 731 4.95%
NP -6,117 -5,926 -2,555 490 809 777 -313 624.23%
-
NP to SH -6,280 -6,103 -2,555 490 809 777 -313 637.02%
-
Tax Rate - - - 7.89% 4.94% 5.13% - -
Total Cost 55,363 66,311 65,967 73,830 69,460 67,332 62,562 -7.81%
-
Net Worth 48,400 40,599 32,534 42,900 29,363 29,049 32,043 31.61%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 48,400 40,599 32,534 42,900 29,363 29,049 32,043 31.61%
NOSH 440,000 369,090 325,342 390,000 293,636 290,499 291,304 31.61%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -12.42% -9.81% -4.03% 0.66% 1.15% 1.14% -0.50% -
ROE -12.98% -15.03% -7.85% 1.14% 2.76% 2.67% -0.98% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.19 16.36 19.49 19.06 23.93 23.45 21.37 -35.00%
EPS -1.43 -1.65 -0.79 0.13 0.28 0.27 -0.11 452.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.11 0.10 0.10 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 390,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.85 31.69 33.28 39.01 36.88 35.75 32.67 -14.44%
EPS -3.30 -3.20 -1.34 0.26 0.42 0.41 -0.16 650.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2131 0.1708 0.2252 0.1541 0.1525 0.1682 31.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.165 0.15 0.155 0.185 0.175 0.19 0.19 -
P/RPS 1.47 0.92 0.80 0.97 0.73 0.81 0.89 39.68%
P/EPS -11.56 -9.07 -19.74 147.24 63.52 71.04 -176.83 -83.74%
EY -8.65 -11.02 -5.07 0.68 1.57 1.41 -0.57 511.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.36 1.55 1.68 1.75 1.90 1.73 -9.06%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 24/11/16 25/08/16 25/05/16 26/02/16 26/11/15 -
Price 0.135 0.16 0.165 0.18 0.19 0.185 0.195 -
P/RPS 1.21 0.98 0.85 0.94 0.79 0.79 0.91 20.89%
P/EPS -9.46 -9.68 -21.01 143.27 68.96 69.17 -181.48 -86.02%
EY -10.57 -10.33 -4.76 0.70 1.45 1.45 -0.55 616.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.45 1.65 1.64 1.90 1.85 1.77 -21.52%

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