[PASUKGB] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 64.28%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 95,312 108,715 112,749 101,965 89,582 75,385 77,528 14.74%
PBT -3,878 -12,282 -8,738 -10,096 -32,416 -27,403 -23,603 -69.96%
Tax -1,644 -1,644 -734 -1,467 -1,491 -1,682 -904 48.93%
NP -5,522 -13,926 -9,472 -11,563 -33,907 -29,085 -24,507 -62.93%
-
NP to SH -5,364 -13,712 -9,827 -11,476 -32,130 -27,200 -22,463 -61.47%
-
Tax Rate - - - - - - - -
Total Cost 100,834 122,641 122,221 113,528 123,489 104,470 102,035 -0.78%
-
Net Worth 154,328 1,385,806 164,349 156,881 156,881 166,333 172,423 -7.11%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 154,328 1,385,806 164,349 156,881 156,881 166,333 172,423 -7.11%
NOSH 190,529 190,529 1,905,292 1,905,292 1,905,292 1,905,292 1,787,366 -77.48%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -5.79% -12.81% -8.40% -11.34% -37.85% -38.58% -31.61% -
ROE -3.48% -0.99% -5.98% -7.32% -20.48% -16.35% -13.03% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 50.02 6.51 6.86 6.50 5.71 4.99 5.40 340.46%
EPS -2.82 -0.82 -0.60 -0.73 -2.05 -1.80 -1.56 48.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.10 0.10 0.10 0.11 0.12 256.75%
Adjusted Per Share Value based on latest NOSH - 1,905,292
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 50.02 57.06 59.18 53.52 47.02 39.57 40.69 14.74%
EPS -2.82 -7.20 -5.16 -6.02 -16.86 -14.28 -11.79 -61.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 7.2735 0.8626 0.8234 0.8234 0.873 0.905 -7.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.155 0.165 0.01 0.015 0.02 0.015 0.015 -
P/RPS 0.31 2.53 0.15 0.23 0.35 0.30 0.28 7.01%
P/EPS -5.51 -20.09 -1.67 -2.05 -0.98 -0.83 -0.96 220.22%
EY -18.16 -4.98 -59.79 -48.77 -102.40 -119.92 -104.22 -68.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.10 0.15 0.20 0.14 0.13 28.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 05/09/23 30/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.13 0.16 0.15 0.015 0.02 0.02 0.02 -
P/RPS 0.26 2.46 2.19 0.23 0.35 0.40 0.37 -20.94%
P/EPS -4.62 -19.48 -25.09 -2.05 -0.98 -1.11 -1.28 135.11%
EY -21.66 -5.13 -3.99 -48.77 -102.40 -89.94 -78.17 -57.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 1.50 0.15 0.20 0.18 0.17 -3.95%

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