[PASUKGB] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1523.23%
YoY- 109.93%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 10,860 27,230 95,133 32,454 60,385 68,109 41,305 -19.94%
PBT -42,159 -11,068 -8,802 1,419 -6,712 939 -5,025 42.50%
Tax 46 20 30 -695 786 -42 731 -36.90%
NP -42,113 -11,048 -8,772 724 -5,926 897 -4,294 46.25%
-
NP to SH -38,971 -10,862 -7,900 606 -6,103 897 -4,294 44.37%
-
Tax Rate - - - 48.98% - 4.47% - -
Total Cost 52,973 38,278 103,905 31,730 66,311 67,212 45,599 2.52%
-
Net Worth 60,489 65,094 81,157 86,411 41,452 29,899 29,544 12.67%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 60,489 65,094 81,157 86,411 41,452 29,899 29,544 12.67%
NOSH 1,164,614 814,416 811,573 811,573 376,839 298,999 295,447 25.65%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -387.78% -40.57% -9.22% 2.23% -9.81% 1.32% -10.40% -
ROE -64.43% -16.69% -9.73% 0.70% -14.72% 3.00% -14.53% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.26 3.35 11.72 4.88 16.02 22.78 13.98 -33.01%
EPS -4.51 -1.33 -0.97 0.09 -1.92 0.30 -1.46 20.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.10 0.13 0.11 0.10 0.10 -5.76%
Adjusted Per Share Value based on latest NOSH - 811,573
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.10 17.80 62.19 21.22 39.48 44.53 27.00 -19.94%
EPS -25.48 -7.10 -5.16 0.40 -3.99 0.59 -2.81 44.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3955 0.4256 0.5306 0.5649 0.271 0.1955 0.1931 12.67%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.07 0.035 0.055 0.145 0.15 0.19 0.24 -
P/RPS 5.57 1.05 0.47 2.97 0.94 0.83 1.72 21.61%
P/EPS -1.55 -2.62 -5.65 159.05 -9.26 63.33 -16.51 -32.55%
EY -64.43 -38.14 -17.70 0.63 -10.80 1.58 -6.06 48.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.44 0.55 1.12 1.36 1.90 2.40 -13.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/03/21 25/02/20 28/02/19 21/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.03 0.025 0.06 0.14 0.16 0.185 0.25 -
P/RPS 2.39 0.75 0.51 2.87 1.00 0.81 1.79 4.93%
P/EPS -0.67 -1.87 -6.16 153.56 -9.88 61.67 -17.20 -41.74%
EY -150.33 -53.40 -16.22 0.65 -10.12 1.62 -5.81 71.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.60 1.08 1.45 1.85 2.50 -25.40%

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