[PASUKGB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 34.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 45,058 40,417 38,757 22,670 12,024 5,244 459.36%
PBT 3,572 3,084 4,220 3,331 2,202 903 200.63%
Tax -418 -639 -773 -844 -355 -134 148.58%
NP 3,154 2,445 3,447 2,487 1,847 769 209.46%
-
NP to SH 3,154 2,445 3,447 2,487 1,847 769 209.46%
-
Tax Rate 11.70% 20.72% 18.32% 25.34% 16.12% 14.84% -
Total Cost 41,904 37,972 35,310 20,183 10,177 4,475 499.23%
-
Net Worth 0 32,037 31,966 27,076 20,339 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 32,037 31,966 27,076 20,339 0 -
NOSH 292,608 291,250 290,606 246,153 203,396 202,368 34.33%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.00% 6.05% 8.89% 10.97% 15.36% 14.66% -
ROE 0.00% 7.63% 10.78% 9.18% 9.08% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.40 13.88 13.34 9.21 5.91 2.59 316.59%
EPS 1.08 0.84 1.19 1.01 0.91 0.38 130.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.11 0.11 0.11 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 246,153
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.65 21.21 20.34 11.90 6.31 2.75 459.76%
EPS 1.66 1.28 1.81 1.31 0.97 0.40 212.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1682 0.1678 0.1421 0.1068 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 0.175 0.155 0.31 0.545 0.00 0.00 -
P/RPS 1.14 1.12 2.32 5.92 0.00 0.00 -
P/EPS 16.24 18.46 26.14 53.94 0.00 0.00 -
EY 6.16 5.42 3.83 1.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.41 2.82 4.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/08/13 27/05/13 - - - - -
Price 0.17 0.18 0.00 0.00 0.00 0.00 -
P/RPS 1.10 1.30 0.00 0.00 0.00 0.00 -
P/EPS 15.77 21.44 0.00 0.00 0.00 0.00 -
EY 6.34 4.66 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.64 0.00 0.00 0.00 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