[PASUKGB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 354.79%
YoY- 421.97%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 79,900 5,592 38,828 190,468 28,224 72,780 64,140 3.72%
PBT 348 -11,516 -9,000 2,832 528 1,292 1,164 -18.21%
Tax 56 56 0 0 0 0 0 -
NP 404 -11,460 -9,000 2,832 528 1,292 1,164 -16.15%
-
NP to SH 1,004 -9,792 -9,100 2,756 528 1,292 1,164 -2.43%
-
Tax Rate -16.09% - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 79,496 17,052 47,828 187,636 27,696 71,488 62,976 3.95%
-
Net Worth 84,519 65,153 81,157 89,273 48,400 29,363 29,099 19.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 84,519 65,153 81,157 89,273 48,400 29,363 29,099 19.42%
NOSH 1,653,990 814,416 811,573 811,573 440,000 293,636 290,999 33.55%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 0.51% -204.94% -23.18% 1.49% 1.87% 1.78% 1.81% -
ROE 1.19% -15.03% -11.21% 3.09% 1.09% 4.40% 4.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.67 0.69 4.78 23.47 6.41 24.79 22.04 -20.23%
EPS 0.08 -1.20 -1.12 0.32 0.12 0.44 0.40 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.10 0.11 0.11 0.10 0.10 -8.15%
Adjusted Per Share Value based on latest NOSH - 811,573
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 52.23 3.66 25.38 124.52 18.45 47.58 41.93 3.72%
EPS 0.66 -6.40 -5.95 1.80 0.35 0.84 0.76 -2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5526 0.4259 0.5306 0.5836 0.3164 0.192 0.1902 19.43%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.03 0.015 0.05 0.13 0.165 0.175 0.24 -
P/RPS 0.53 2.18 1.05 0.55 2.57 0.71 1.09 -11.31%
P/EPS 42.09 -1.25 -4.46 38.28 137.50 39.77 60.00 -5.73%
EY 2.38 -80.16 -22.43 2.61 0.73 2.51 1.67 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.19 0.50 1.18 1.50 1.75 2.40 -22.98%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/06/21 30/06/20 28/05/19 28/05/18 25/05/17 25/05/16 25/05/15 -
Price 0.22 0.035 0.045 0.115 0.135 0.19 0.165 -
P/RPS 3.88 5.10 0.94 0.49 2.10 0.77 0.75 31.47%
P/EPS 308.67 -2.91 -4.01 33.86 112.50 43.18 41.25 39.81%
EY 0.32 -34.35 -24.92 2.95 0.89 2.32 2.42 -28.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 0.44 0.45 1.05 1.23 1.90 1.65 14.23%

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