[PASUKGB] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 8.2%
YoY- -469.09%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 13,192 18,921 27,230 35,278 40,531 57,223 95,133 -73.24%
PBT -12,189 -11,697 -11,068 -11,868 -12,705 -11,760 -8,802 24.26%
Tax 47 34 20 0 30 30 30 34.92%
NP -12,142 -11,663 -11,048 -11,868 -12,675 -11,730 -8,772 24.22%
-
NP to SH -11,462 -11,035 -10,862 -10,898 -11,872 -10,864 -7,900 28.18%
-
Tax Rate - - - - - - - -
Total Cost 25,334 30,584 38,278 47,146 53,206 68,953 103,905 -61.00%
-
Net Worth 65,153 65,153 65,094 73,209 73,164 81,157 81,157 -13.63%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 65,153 65,153 65,094 73,209 73,164 81,157 81,157 -13.63%
NOSH 814,416 814,416 814,416 814,416 814,416 811,573 811,573 0.23%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -92.04% -61.64% -40.57% -33.64% -31.27% -20.50% -9.22% -
ROE -17.59% -16.94% -16.69% -14.89% -16.23% -13.39% -9.73% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.62 2.32 3.35 4.34 4.99 7.05 11.72 -73.29%
EPS -1.41 -1.35 -1.33 -1.34 -1.46 -1.34 -0.97 28.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.09 0.09 0.10 0.10 -13.83%
Adjusted Per Share Value based on latest NOSH - 814,416
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.62 12.37 17.80 23.06 26.50 37.41 62.19 -73.24%
EPS -7.49 -7.21 -7.10 -7.12 -7.76 -7.10 -5.16 28.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4259 0.4259 0.4256 0.4786 0.4783 0.5306 0.5306 -13.64%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.035 0.015 0.035 0.045 0.06 0.05 0.055 -
P/RPS 2.16 0.65 1.05 1.04 1.20 0.71 0.47 176.67%
P/EPS -2.49 -1.11 -2.62 -3.36 -4.11 -3.74 -5.65 -42.11%
EY -40.21 -90.33 -38.14 -29.77 -24.34 -26.77 -17.70 72.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.19 0.44 0.50 0.67 0.50 0.55 -13.83%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 25/02/20 25/11/19 22/08/19 28/05/19 28/02/19 -
Price 0.08 0.035 0.025 0.04 0.05 0.045 0.06 -
P/RPS 4.94 1.51 0.75 0.92 1.00 0.64 0.51 355.02%
P/EPS -5.68 -2.58 -1.87 -2.99 -3.42 -3.36 -6.16 -5.26%
EY -17.59 -38.71 -53.40 -33.49 -29.21 -29.75 -16.22 5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.44 0.31 0.44 0.56 0.45 0.60 40.61%

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