[PASUKGB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -56.63%
YoY- -197.8%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 50,330 47,193 41,305 40,680 42,027 44,540 41,297 14.13%
PBT -2,358 -3,721 -5,005 -2,072 -687 2,066 2,826 -
Tax 711 711 711 -727 -1,100 -1,100 -1,100 -
NP -1,647 -3,010 -4,294 -2,799 -1,787 966 1,726 -
-
NP to SH -1,647 -3,010 -4,294 -2,799 -1,787 966 1,726 -
-
Tax Rate - - - - - 53.24% 38.92% -
Total Cost 51,977 50,203 45,599 43,479 43,814 43,574 39,571 19.99%
-
Net Worth 30,538 29,099 29,555 31,756 32,199 32,126 31,428 -1.90%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,538 29,099 29,555 31,756 32,199 32,126 31,428 -1.90%
NOSH 305,384 290,999 295,555 288,695 292,727 292,058 285,714 4.55%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.27% -6.38% -10.40% -6.88% -4.25% 2.17% 4.18% -
ROE -5.39% -10.34% -14.53% -8.81% -5.55% 3.01% 5.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.48 16.22 13.98 14.09 14.36 15.25 14.45 9.18%
EPS -0.54 -1.03 -1.45 -0.97 -0.61 0.33 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.11 0.11 -6.17%
Adjusted Per Share Value based on latest NOSH - 288,695
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.90 30.85 27.00 26.59 27.48 29.12 27.00 14.12%
EPS -1.08 -1.97 -2.81 -1.83 -1.17 0.63 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.1902 0.1932 0.2076 0.2105 0.21 0.2055 -1.92%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.14 0.24 0.24 0.295 0.195 0.155 0.165 -
P/RPS 0.85 1.48 1.72 2.09 1.36 1.02 1.14 -17.81%
P/EPS -25.96 -23.20 -16.52 -30.43 -31.94 46.86 27.31 -
EY -3.85 -4.31 -6.05 -3.29 -3.13 2.13 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.40 2.40 2.68 1.77 1.41 1.50 -4.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 23/05/14 28/02/14 -
Price 0.145 0.165 0.25 0.235 0.25 0.16 0.16 -
P/RPS 0.88 1.02 1.79 1.67 1.74 1.05 1.11 -14.37%
P/EPS -26.89 -15.95 -17.21 -24.24 -40.95 48.37 26.49 -
EY -3.72 -6.27 -5.81 -4.13 -2.44 2.07 3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.65 2.50 2.14 2.27 1.45 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