[PASUKGB] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 81.0%
YoY- 88.82%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 74,320 70,269 68,109 62,249 50,330 47,193 41,305 47.98%
PBT 532 851 819 -1,044 -2,358 -3,721 -5,005 -
Tax -42 -42 -42 731 711 711 711 -
NP 490 809 777 -313 -1,647 -3,010 -4,294 -
-
NP to SH 490 809 777 -313 -1,647 -3,010 -4,294 -
-
Tax Rate 7.89% 4.94% 5.13% - - - - -
Total Cost 73,830 69,460 67,332 62,562 51,977 50,203 45,599 37.92%
-
Net Worth 42,900 29,363 29,049 32,043 30,538 29,099 29,555 28.22%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 42,900 29,363 29,049 32,043 30,538 29,099 29,555 28.22%
NOSH 390,000 293,636 290,499 291,304 305,384 290,999 295,555 20.32%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.66% 1.15% 1.14% -0.50% -3.27% -6.38% -10.40% -
ROE 1.14% 2.76% 2.67% -0.98% -5.39% -10.34% -14.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.06 23.93 23.45 21.37 16.48 16.22 13.98 22.97%
EPS 0.13 0.28 0.27 -0.11 -0.54 -1.03 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.11 0.10 0.10 0.10 6.56%
Adjusted Per Share Value based on latest NOSH - 291,304
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.01 36.88 35.75 32.67 26.42 24.77 21.68 47.99%
EPS 0.26 0.42 0.41 -0.16 -0.86 -1.58 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2252 0.1541 0.1525 0.1682 0.1603 0.1527 0.1551 28.25%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.185 0.175 0.19 0.19 0.14 0.24 0.24 -
P/RPS 0.97 0.73 0.81 0.89 0.85 1.48 1.72 -31.76%
P/EPS 147.24 63.52 71.04 -176.83 -25.96 -23.20 -16.52 -
EY 0.68 1.57 1.41 -0.57 -3.85 -4.31 -6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.75 1.90 1.73 1.40 2.40 2.40 -21.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 26/02/16 26/11/15 24/08/15 25/05/15 26/02/15 -
Price 0.18 0.19 0.185 0.195 0.145 0.165 0.25 -
P/RPS 0.94 0.79 0.79 0.91 0.88 1.02 1.79 -34.93%
P/EPS 143.27 68.96 69.17 -181.48 -26.89 -15.95 -17.21 -
EY 0.70 1.45 1.45 -0.55 -3.72 -6.27 -5.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.90 1.85 1.77 1.45 1.65 2.50 -24.52%

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