[PASUKGB] YoY Cumulative 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- 114.83%
YoY- 156.28%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 83,231 24,260 43,695 48,392 27,448 28,065 22,670 24.19%
PBT -2,549 723 -1,949 1,478 -2,626 2,295 3,331 -
Tax 30 -3 -25 0 0 -834 -844 -
NP -2,519 720 -1,974 1,478 -2,626 1,461 2,487 -
-
NP to SH -2,493 28 -1,974 1,478 -2,626 1,461 2,487 -
-
Tax Rate - 0.41% - 0.00% - 36.34% 25.34% -
Total Cost 85,750 23,540 45,669 46,914 30,074 26,604 20,183 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 811,573 811,573 323,606 295,600 295,056 292,200 218,157 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 -2.79% 0.03% -6.10% 4.55% -8.09% 4.17% 10.36% -
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 10.26 3.94 13.50 16.37 9.30 9.60 10.39 -0.20%
EPS -0.31 0.00 -0.61 0.50 -0.89 0.50 1.14 -
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 54.41 15.86 28.57 31.64 17.94 18.35 14.82 24.19%
EPS -1.63 0.02 -1.29 0.97 -1.72 0.96 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5836 0.5631 0.2116 0.2126 0.2122 0.2292 0.1569 24.46%
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 1.02 4.06 1.15 1.16 3.17 1.87 5.24 -23.86%
P/EPS -34.18 3,515.46 -25.41 38.00 -33.15 36.00 47.81 -
EY -2.93 0.03 -3.94 2.63 -3.02 2.78 2.09 -
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 0.88 3.68 1.22 1.19 2.53 1.77 2.89 -17.97%
P/EPS -29.30 3,185.88 -27.05 39.00 -26.40 34.00 26.32 -
EY -3.41 0.03 -3.70 2.56 -3.79 2.94 3.80 -
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