[PASUKGB] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 74.1%
YoY- 110.63%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 48,194 101,965 42,106 3,629 17,667 72,269 14,229 20.62%
PBT 706 -10,096 181 -4,691 -3,570 333 617 2.09%
Tax 21 -1,467 27 27 0 0 0 -
NP 727 -11,563 208 -4,664 -3,570 333 617 2.55%
-
NP to SH 813 -11,396 437 -4,111 -3,511 461 186 25.44%
-
Tax Rate -2.97% - -14.92% - - 0.00% 0.00% -
Total Cost 47,467 113,528 41,898 8,293 21,237 71,936 13,612 21.16%
-
Net Worth 152,423 156,881 81,196 65,153 73,164 89,273 87,414 8.92%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 152,423 156,881 81,196 65,153 73,164 89,273 87,414 8.92%
NOSH 190,529 1,905,292 1,157,793 814,416 814,416 811,573 811,573 -19.96%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.51% -11.34% 0.49% -128.52% -20.21% 0.46% 4.34% -
ROE 0.53% -7.26% 0.54% -6.31% -4.80% 0.52% 0.21% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 25.29 6.50 27.48 0.45 2.17 8.90 2.77 40.47%
EPS 0.43 -0.73 0.29 -0.50 -0.43 0.06 0.04 44.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.10 0.53 0.08 0.09 0.11 0.17 26.87%
Adjusted Per Share Value based on latest NOSH - 1,157,793
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 25.29 53.52 22.10 1.90 9.27 37.93 7.47 20.61%
EPS 0.43 -5.98 0.23 -2.16 -1.84 0.24 0.10 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.8234 0.4262 0.342 0.384 0.4686 0.4588 8.92%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.155 0.015 0.145 0.035 0.06 0.115 0.19 -
P/RPS 0.61 0.23 0.53 7.85 2.76 1.29 6.87 -31.07%
P/EPS 36.32 -2.06 50.83 -6.93 -13.89 202.45 525.26 -33.67%
EY 2.75 -48.43 1.97 -14.42 -7.20 0.49 0.19 50.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.27 0.44 0.67 1.05 1.12 -23.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 29/09/21 27/08/20 22/08/19 23/08/18 28/08/17 -
Price 0.165 0.015 0.055 0.08 0.05 0.12 0.15 -
P/RPS 0.65 0.23 0.20 17.95 2.30 1.35 5.42 -27.81%
P/EPS 38.67 -2.06 19.28 -15.85 -11.58 211.26 414.68 -30.55%
EY 2.59 -48.43 5.19 -6.31 -8.64 0.47 0.24 44.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.10 1.00 0.56 1.09 0.88 -19.76%

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