[PASUKGB] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -6.19%
YoY- -1461.02%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 73,509 32,948 43,893 43,266 49,246 60,385 63,412 10.36%
PBT 1,995 1,419 -3,719 -6,175 -6,903 -6,712 -2,488 -
Tax -695 -695 -27 -49 786 786 -67 376.31%
NP 1,300 724 -3,746 -6,224 -6,117 -5,926 -2,555 -
-
NP to SH 1,149 592 -4,452 -6,669 -6,280 -6,103 -2,555 -
-
Tax Rate 34.84% 48.98% - - - - - -
Total Cost 72,209 32,224 47,639 49,490 55,363 66,311 65,967 6.21%
-
Net Worth 89,273 86,411 86,128 87,414 48,400 40,599 32,534 96.12%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 89,273 86,411 86,128 87,414 48,400 40,599 32,534 96.12%
NOSH 811,573 811,573 811,573 811,573 440,000 369,090 325,342 84.03%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.77% 2.20% -8.53% -14.39% -12.42% -9.81% -4.03% -
ROE 1.29% 0.69% -5.17% -7.63% -12.98% -15.03% -7.85% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.06 4.96 7.13 8.41 11.19 16.36 19.49 -40.01%
EPS 0.14 0.09 -0.72 -1.30 -1.43 -1.65 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.14 0.17 0.11 0.11 0.10 6.56%
Adjusted Per Share Value based on latest NOSH - 811,573
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 48.06 21.54 28.70 28.29 32.19 39.48 41.46 10.35%
EPS 0.75 0.39 -2.91 -4.36 -4.11 -3.99 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5836 0.5649 0.5631 0.5715 0.3164 0.2654 0.2127 96.10%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.13 0.145 0.16 0.19 0.165 0.15 0.155 -
P/RPS 1.44 2.93 2.24 2.26 1.47 0.92 0.80 48.02%
P/EPS 91.82 162.81 -22.11 -14.65 -11.56 -9.07 -19.74 -
EY 1.09 0.61 -4.52 -6.83 -8.65 -11.02 -5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.12 1.14 1.12 1.50 1.36 1.55 -16.63%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 21/02/18 23/11/17 28/08/17 25/05/17 28/02/17 24/11/16 -
Price 0.115 0.14 0.145 0.15 0.135 0.16 0.165 -
P/RPS 1.27 2.82 2.03 1.78 1.21 0.98 0.85 30.72%
P/EPS 81.23 157.19 -20.04 -11.57 -9.46 -9.68 -21.01 -
EY 1.23 0.64 -4.99 -8.65 -10.57 -10.33 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.08 1.04 0.88 1.23 1.45 1.65 -26.03%

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