[PASUKGB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 43.22%
YoY- 156.28%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 110,974 32,346 58,260 64,522 36,597 37,420 30,226 24.19%
PBT -3,398 964 -2,598 1,970 -3,501 3,060 4,441 -
Tax 40 -4 -33 0 0 -1,112 -1,125 -
NP -3,358 960 -2,632 1,970 -3,501 1,948 3,316 -
-
NP to SH -3,324 37 -2,632 1,970 -3,501 1,948 3,316 -
-
Tax Rate - 0.41% - 0.00% - 36.34% 25.33% -
Total Cost 114,333 31,386 60,892 62,552 40,098 35,472 26,910 27.25%
-
Net Worth 89,273 86,128 32,360 32,515 32,456 35,063 23,997 24.46%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 89,273 86,128 32,360 32,515 32,456 35,063 23,997 24.46%
NOSH 811,573 811,573 323,606 295,599 295,056 292,199 218,157 24.46%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.03% 2.97% -4.52% 3.05% -9.57% 5.21% 10.97% -
ROE -3.72% 0.04% -8.13% 6.06% -10.79% 5.56% 13.82% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.67 5.26 18.00 21.83 12.40 12.81 13.86 -0.22%
EPS -0.41 0.00 -0.81 0.67 -1.19 0.67 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.10 0.11 0.11 0.12 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 291,304
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 58.25 16.98 30.58 33.86 19.21 19.64 15.86 24.20%
EPS -1.74 0.02 -1.38 1.03 -1.84 1.02 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.452 0.1698 0.1707 0.1703 0.184 0.126 24.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.105 0.16 0.155 0.19 0.295 0.18 0.545 -
P/RPS 0.77 3.04 0.86 0.87 2.38 1.41 3.93 -23.77%
P/EPS -25.64 2,636.62 -19.06 28.50 -24.86 27.00 35.86 -
EY -3.90 0.04 -5.25 3.51 -4.02 3.70 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.14 1.55 1.73 2.68 1.50 4.95 -24.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 23/11/17 24/11/16 26/11/15 21/11/14 29/11/13 22/11/12 -
Price 0.09 0.145 0.165 0.195 0.235 0.17 0.30 -
P/RPS 0.66 2.76 0.92 0.89 1.89 1.33 2.17 -17.98%
P/EPS -21.97 2,389.43 -20.29 29.25 -19.80 25.50 19.74 -
EY -4.55 0.04 -4.93 3.42 -5.05 3.92 5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.04 1.65 1.77 2.14 1.42 2.73 -18.15%

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