[PASUKGB] QoQ TTM Result on 31-Dec-2021

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- 47.7%
YoY- 54.96%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 89,582 75,385 77,528 79,711 64,987 49,337 29,437 109.85%
PBT -32,416 -27,403 -23,603 -19,509 -36,191 -37,287 -39,193 -11.87%
Tax -1,491 -1,682 -904 -168 -148 46 46 -
NP -33,907 -29,085 -24,507 -19,677 -36,339 -37,241 -39,147 -9.12%
-
NP to SH -32,130 -27,200 -22,463 -17,554 -33,566 -34,423 -36,272 -7.75%
-
Tax Rate - - - - - - - -
Total Cost 123,489 104,470 102,035 99,388 101,326 86,578 68,584 47.94%
-
Net Worth 156,881 166,333 172,423 162,230 176,294 81,196 84,519 50.97%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 156,881 166,333 172,423 162,230 176,294 81,196 84,519 50.97%
NOSH 1,905,292 1,905,292 1,787,366 1,388,866 1,157,793 1,157,793 1,653,990 9.87%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -37.85% -38.58% -31.61% -24.69% -55.92% -75.48% -132.99% -
ROE -20.48% -16.35% -13.03% -10.82% -19.04% -42.39% -42.92% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.71 4.99 5.40 12.77 14.75 32.20 2.09 95.31%
EPS -2.05 -1.80 -1.56 -2.81 -7.62 -22.47 -2.57 -13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.26 0.40 0.53 0.06 40.52%
Adjusted Per Share Value based on latest NOSH - 1,388,866
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 47.02 39.57 40.69 41.84 34.11 25.89 15.45 109.86%
EPS -16.86 -14.28 -11.79 -9.21 -17.62 -18.07 -19.04 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.873 0.905 0.8515 0.9253 0.4262 0.4436 50.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.015 0.015 0.025 0.05 0.145 0.03 -
P/RPS 0.35 0.30 0.28 0.20 0.34 0.45 1.44 -61.01%
P/EPS -0.98 -0.83 -0.96 -0.89 -0.66 -0.65 -1.17 -11.13%
EY -102.40 -119.92 -104.22 -112.53 -152.32 -154.96 -85.83 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.13 0.10 0.13 0.27 0.50 -45.68%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 29/09/21 29/06/21 -
Price 0.02 0.02 0.02 0.02 0.04 0.055 0.22 -
P/RPS 0.35 0.40 0.37 0.16 0.27 0.17 10.53 -89.64%
P/EPS -0.98 -1.11 -1.28 -0.71 -0.53 -0.24 -8.54 -76.35%
EY -102.40 -89.94 -78.17 -140.67 -190.40 -408.53 -11.70 324.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.17 0.08 0.10 0.10 3.67 -85.60%

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