[PASUKGB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -1.59%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 49,337 29,437 10,860 10,051 13,192 18,921 27,230 48.67%
PBT -37,287 -39,193 -42,159 -12,483 -12,189 -11,697 -11,068 124.89%
Tax 46 46 46 61 47 34 20 74.33%
NP -37,241 -39,147 -42,113 -12,422 -12,142 -11,663 -11,048 124.98%
-
NP to SH -34,423 -36,272 -38,971 -11,644 -11,462 -11,035 -10,862 115.90%
-
Tax Rate - - - - - - - -
Total Cost 86,578 68,584 52,973 22,473 25,334 30,584 38,278 72.39%
-
Net Worth 81,196 84,519 60,489 73,672 65,153 65,153 65,094 15.89%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 81,196 84,519 60,489 73,672 65,153 65,153 65,094 15.89%
NOSH 1,157,793 1,653,990 1,164,614 895,857 814,416 814,416 814,416 26.45%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -75.48% -132.99% -387.78% -123.59% -92.04% -61.64% -40.57% -
ROE -42.39% -42.92% -64.43% -15.81% -17.59% -16.94% -16.69% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.20 2.09 1.26 1.23 1.62 2.32 3.35 352.69%
EPS -22.47 -2.57 -4.51 -1.42 -1.41 -1.35 -1.33 559.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.06 0.07 0.09 0.08 0.08 0.08 253.14%
Adjusted Per Share Value based on latest NOSH - 895,857
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.25 19.24 7.10 6.57 8.62 12.37 17.80 48.67%
EPS -22.50 -23.71 -25.48 -7.61 -7.49 -7.21 -7.10 115.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5308 0.5526 0.3955 0.4816 0.4259 0.4259 0.4256 15.88%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.145 0.03 0.07 0.07 0.035 0.015 0.035 -
P/RPS 0.45 1.44 5.57 5.70 2.16 0.65 1.05 -43.18%
P/EPS -0.65 -1.17 -1.55 -4.92 -2.49 -1.11 -2.62 -60.55%
EY -154.96 -85.83 -64.43 -20.32 -40.21 -90.33 -38.14 154.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.50 1.00 0.78 0.44 0.19 0.44 -27.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 29/06/21 30/03/21 27/11/20 27/08/20 30/06/20 25/02/20 -
Price 0.055 0.22 0.03 0.08 0.08 0.035 0.025 -
P/RPS 0.17 10.53 2.39 6.52 4.94 1.51 0.75 -62.85%
P/EPS -0.24 -8.54 -0.67 -5.62 -5.68 -2.58 -1.87 -74.58%
EY -408.53 -11.70 -150.33 -17.78 -17.59 -38.71 -53.40 288.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 3.67 0.43 0.89 1.00 0.44 0.31 -52.99%

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