[PASUKGB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -29.07%
YoY- 217.95%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,297 44,152 45,058 40,417 38,757 22,670 12,024 127.12%
PBT 2,826 3,184 3,572 3,084 4,220 3,331 2,202 18.04%
Tax -1,100 -322 -418 -639 -773 -844 -355 112.10%
NP 1,726 2,862 3,154 2,445 3,447 2,487 1,847 -4.40%
-
NP to SH 1,726 2,862 3,154 2,445 3,447 2,487 1,847 -4.40%
-
Tax Rate 38.92% 10.11% 11.70% 20.72% 18.32% 25.34% 16.12% -
Total Cost 39,571 41,290 41,904 37,972 35,310 20,183 10,177 146.65%
-
Net Worth 31,428 34,799 0 32,037 31,966 27,076 20,339 33.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 31,428 34,799 0 32,037 31,966 27,076 20,339 33.55%
NOSH 285,714 290,000 292,608 291,250 290,606 246,153 203,396 25.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.18% 6.48% 7.00% 6.05% 8.89% 10.97% 15.36% -
ROE 5.49% 8.22% 0.00% 7.63% 10.78% 9.18% 9.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.45 15.22 15.40 13.88 13.34 9.21 5.91 81.19%
EPS 0.60 0.99 1.08 0.84 1.19 1.01 0.91 -24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.00 0.11 0.11 0.11 0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 291,250
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.67 23.17 23.65 21.21 20.34 11.90 6.31 127.11%
EPS 0.91 1.50 1.66 1.28 1.81 1.31 0.97 -4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.1826 0.00 0.1682 0.1678 0.1421 0.1068 33.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 0.165 0.18 0.175 0.155 0.31 0.545 0.00 -
P/RPS 1.14 1.18 1.14 1.12 2.32 5.92 0.00 -
P/EPS 27.31 18.24 16.24 18.46 26.14 53.94 0.00 -
EY 3.66 5.48 6.16 5.42 3.83 1.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 0.00 1.41 2.82 4.95 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 21/08/13 27/05/13 - - - -
Price 0.16 0.17 0.17 0.18 0.00 0.00 0.00 -
P/RPS 1.11 1.12 1.10 1.30 0.00 0.00 0.00 -
P/EPS 26.49 17.23 15.77 21.44 0.00 0.00 0.00 -
EY 3.78 5.81 6.34 4.66 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.42 0.00 1.64 0.00 0.00 0.00 -

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