[PASUKGB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -138.86%
YoY- -885.46%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 43,893 43,266 49,246 60,385 63,412 74,320 70,269 -26.90%
PBT -3,719 -6,175 -6,903 -6,712 -2,488 532 851 -
Tax -27 -49 786 786 -67 -42 -42 -25.49%
NP -3,746 -6,224 -6,117 -5,926 -2,555 490 809 -
-
NP to SH -4,452 -6,669 -6,280 -6,103 -2,555 490 809 -
-
Tax Rate - - - - - 7.89% 4.94% -
Total Cost 47,639 49,490 55,363 66,311 65,967 73,830 69,460 -22.21%
-
Net Worth 86,128 87,414 48,400 40,599 32,534 42,900 29,363 104.77%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 86,128 87,414 48,400 40,599 32,534 42,900 29,363 104.77%
NOSH 811,573 811,573 440,000 369,090 325,342 390,000 293,636 96.82%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -8.53% -14.39% -12.42% -9.81% -4.03% 0.66% 1.15% -
ROE -5.17% -7.63% -12.98% -15.03% -7.85% 1.14% 2.76% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.13 8.41 11.19 16.36 19.49 19.06 23.93 -55.35%
EPS -0.72 -1.30 -1.43 -1.65 -0.79 0.13 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.17 0.11 0.11 0.10 0.11 0.10 25.12%
Adjusted Per Share Value based on latest NOSH - 369,090
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.70 28.29 32.19 39.48 41.46 48.59 45.94 -26.89%
EPS -2.91 -4.36 -4.11 -3.99 -1.67 0.32 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5631 0.5715 0.3164 0.2654 0.2127 0.2805 0.192 104.75%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.16 0.19 0.165 0.15 0.155 0.185 0.175 -
P/RPS 2.24 2.26 1.47 0.92 0.80 0.97 0.73 111.01%
P/EPS -22.11 -14.65 -11.56 -9.07 -19.74 147.24 63.52 -
EY -4.52 -6.83 -8.65 -11.02 -5.07 0.68 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 1.50 1.36 1.55 1.68 1.75 -24.83%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 28/08/17 25/05/17 28/02/17 24/11/16 25/08/16 25/05/16 -
Price 0.145 0.15 0.135 0.16 0.165 0.18 0.19 -
P/RPS 2.03 1.78 1.21 0.98 0.85 0.94 0.79 87.49%
P/EPS -20.04 -11.57 -9.46 -9.68 -21.01 143.27 68.96 -
EY -4.99 -8.65 -10.57 -10.33 -4.76 0.70 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 1.23 1.45 1.65 1.64 1.90 -33.06%

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