[PASUKGB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 18.21%
YoY- 135.12%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 144,538 28,458 68,582 56,160 38,110 36,650 24,048 34.82%
PBT 666 1,234 802 1,376 -3,918 3,108 4,404 -26.99%
Tax 0 0 0 0 0 -882 -710 -
NP 666 1,234 802 1,376 -3,918 2,226 3,694 -24.82%
-
NP to SH 922 372 802 1,376 -3,918 2,226 3,694 -20.64%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 28.38% 16.12% -
Total Cost 143,872 27,224 67,780 54,784 42,028 34,424 20,354 38.51%
-
Net Worth 89,273 87,414 36,758 29,913 32,649 32,218 20,522 27.75%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 89,273 87,414 36,758 29,913 32,649 32,218 20,522 27.75%
NOSH 811,573 811,573 334,166 299,130 296,818 292,894 205,222 25.73%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.46% 4.34% 1.17% 2.45% -10.28% 6.07% 15.36% -
ROE 1.03% 0.43% 2.18% 4.60% -12.00% 6.91% 18.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.81 5.53 20.52 18.77 12.84 12.51 11.72 7.21%
EPS 0.12 0.08 0.24 0.46 -1.32 0.76 1.80 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.17 0.11 0.10 0.11 0.11 0.10 1.60%
Adjusted Per Share Value based on latest NOSH - 305,384
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 75.86 14.94 36.00 29.48 20.00 19.24 12.62 34.82%
EPS 0.48 0.20 0.42 0.72 -2.06 1.17 1.94 -20.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.4588 0.1929 0.157 0.1714 0.1691 0.1077 27.75%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.115 0.19 0.185 0.14 0.195 0.175 0.00 -
P/RPS 0.65 3.43 0.90 0.75 1.52 1.40 0.00 -
P/EPS 101.23 262.63 77.08 30.43 -14.77 23.03 0.00 -
EY 0.99 0.38 1.30 3.29 -6.77 4.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.12 1.68 1.40 1.77 1.59 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 28/08/17 25/08/16 24/08/15 25/08/14 21/08/13 03/08/12 -
Price 0.12 0.15 0.18 0.145 0.25 0.17 0.00 -
P/RPS 0.67 2.71 0.88 0.77 1.95 1.36 0.00 -
P/EPS 105.63 207.34 75.00 31.52 -18.94 22.37 0.00 -
EY 0.95 0.48 1.33 3.17 -5.28 4.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.88 1.64 1.45 2.27 1.55 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