[PASUKGB] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -37.49%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 79,711 10,860 27,230 95,133 32,454 60,385 68,109 2.65%
PBT -19,509 -42,159 -11,068 -8,802 1,419 -6,712 939 -
Tax -168 46 20 30 -695 786 -42 25.96%
NP -19,677 -42,113 -11,048 -8,772 724 -5,926 897 -
-
NP to SH -17,554 -38,971 -10,862 -7,900 606 -6,103 897 -
-
Tax Rate - - - - 48.98% - 4.47% -
Total Cost 99,388 52,973 38,278 103,905 31,730 66,311 67,212 6.73%
-
Net Worth 162,230 60,489 65,094 81,157 86,411 41,452 29,899 32.52%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 162,230 60,489 65,094 81,157 86,411 41,452 29,899 32.52%
NOSH 1,388,866 1,164,614 814,416 811,573 811,573 376,839 298,999 29.14%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -24.69% -387.78% -40.57% -9.22% 2.23% -9.81% 1.32% -
ROE -10.82% -64.43% -16.69% -9.73% 0.70% -14.72% 3.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 12.77 1.26 3.35 11.72 4.88 16.02 22.78 -9.18%
EPS -2.81 -4.51 -1.33 -0.97 0.09 -1.92 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.07 0.08 0.10 0.13 0.11 0.10 17.24%
Adjusted Per Share Value based on latest NOSH - 814,416
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.84 5.70 14.29 49.93 17.03 31.69 35.75 2.65%
EPS -9.21 -20.45 -5.70 -4.15 0.32 -3.20 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8515 0.3175 0.3417 0.426 0.4535 0.2176 0.1569 32.53%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.025 0.07 0.035 0.055 0.145 0.15 0.19 -
P/RPS 0.20 5.57 1.05 0.47 2.97 0.94 0.83 -21.09%
P/EPS -0.89 -1.55 -2.62 -5.65 159.05 -9.26 63.33 -
EY -112.53 -64.43 -38.14 -17.70 0.63 -10.80 1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 1.00 0.44 0.55 1.12 1.36 1.90 -38.75%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 30/03/21 25/02/20 28/02/19 21/02/18 28/02/17 26/02/16 -
Price 0.02 0.03 0.025 0.06 0.14 0.16 0.185 -
P/RPS 0.16 2.39 0.75 0.51 2.87 1.00 0.81 -23.66%
P/EPS -0.71 -0.67 -1.87 -6.16 153.56 -9.88 61.67 -
EY -140.67 -150.33 -53.40 -16.22 0.65 -10.12 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.43 0.31 0.60 1.08 1.45 1.85 -40.72%

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