[PASUKGB] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -62.71%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 60,385 68,109 41,305 41,297 38,757 25,822 18.49%
PBT -6,712 939 -5,025 2,826 4,219 1,849 -
Tax 786 -42 731 -1,541 -773 -615 -
NP -5,926 897 -4,294 1,285 3,446 1,234 -
-
NP to SH -6,103 897 -4,294 1,285 3,446 1,234 -
-
Tax Rate - 4.47% - 54.53% 18.32% 33.26% -
Total Cost 66,311 67,212 45,599 40,012 35,311 24,588 21.92%
-
Net Worth 41,452 29,899 29,544 32,258 26,142 18,509 17.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 41,452 29,899 29,544 32,258 26,142 18,509 17.47%
NOSH 376,839 298,999 295,447 293,255 237,655 205,666 12.86%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -9.81% 1.32% -10.40% 3.11% 8.89% 4.78% -
ROE -14.72% 3.00% -14.53% 3.98% 13.18% 6.67% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.02 22.78 13.98 14.08 16.31 12.56 4.98%
EPS -1.92 0.30 -1.46 0.44 1.45 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.11 0.11 0.09 4.09%
Adjusted Per Share Value based on latest NOSH - 285,714
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 39.48 44.53 27.00 27.00 25.34 16.88 18.50%
EPS -3.99 0.59 -2.81 0.84 2.25 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.1955 0.1931 0.2109 0.1709 0.121 17.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 0.15 0.19 0.24 0.165 0.31 0.00 -
P/RPS 0.94 0.83 1.72 1.17 1.90 0.00 -
P/EPS -9.26 63.33 -16.51 37.66 21.38 0.00 -
EY -10.80 1.58 -6.06 2.66 4.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.90 2.40 1.50 2.82 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/17 26/02/16 26/02/15 28/02/14 22/02/13 - -
Price 0.16 0.185 0.25 0.16 0.20 0.00 -
P/RPS 1.00 0.81 1.79 1.14 1.23 0.00 -
P/EPS -9.88 61.67 -17.20 36.51 13.79 0.00 -
EY -10.12 1.62 -5.81 2.74 7.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.85 2.50 1.45 1.82 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