[PASUKGB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 29.9%
YoY- -411.59%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 68,109 62,249 50,330 47,193 41,305 40,680 42,027 37.84%
PBT 819 -1,044 -2,358 -3,721 -5,005 -2,072 -687 -
Tax -42 731 711 711 711 -727 -1,100 -88.59%
NP 777 -313 -1,647 -3,010 -4,294 -2,799 -1,787 -
-
NP to SH 777 -313 -1,647 -3,010 -4,294 -2,799 -1,787 -
-
Tax Rate 5.13% - - - - - - -
Total Cost 67,332 62,562 51,977 50,203 45,599 43,479 43,814 33.06%
-
Net Worth 29,049 32,043 30,538 29,099 29,555 31,756 32,199 -6.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 29,049 32,043 30,538 29,099 29,555 31,756 32,199 -6.61%
NOSH 290,499 291,304 305,384 290,999 295,555 288,695 292,727 -0.50%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.14% -0.50% -3.27% -6.38% -10.40% -6.88% -4.25% -
ROE 2.67% -0.98% -5.39% -10.34% -14.53% -8.81% -5.55% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.45 21.37 16.48 16.22 13.98 14.09 14.36 38.54%
EPS 0.27 -0.11 -0.54 -1.03 -1.45 -0.97 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.10 0.10 0.10 0.11 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 290,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 44.53 40.70 32.90 30.85 27.00 26.59 27.48 37.84%
EPS 0.51 -0.20 -1.08 -1.97 -2.81 -1.83 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.2095 0.1996 0.1902 0.1932 0.2076 0.2105 -6.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.19 0.19 0.14 0.24 0.24 0.295 0.195 -
P/RPS 0.81 0.89 0.85 1.48 1.72 2.09 1.36 -29.14%
P/EPS 71.04 -176.83 -25.96 -23.20 -16.52 -30.43 -31.94 -
EY 1.41 -0.57 -3.85 -4.31 -6.05 -3.29 -3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.73 1.40 2.40 2.40 2.68 1.77 4.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 -
Price 0.185 0.195 0.145 0.165 0.25 0.235 0.25 -
P/RPS 0.79 0.91 0.88 1.02 1.79 1.67 1.74 -40.84%
P/EPS 69.17 -181.48 -26.89 -15.95 -17.21 -24.24 -40.95 -
EY 1.45 -0.55 -3.72 -6.27 -5.81 -4.13 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.77 1.45 1.65 2.50 2.14 2.27 -12.71%

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