[PASUKGB] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -801.61%
YoY- 39.64%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 14,332 28,576 18,218 2,568 5,709 10,962 10,031 5.63%
PBT -6,801 -2,649 -1,243 -2,339 -2,045 -2,882 106 -
Tax -10 11 -180 14 0 30 -3 20.33%
NP -6,811 -2,638 -1,423 -2,325 -2,045 -2,852 103 -
-
NP to SH -6,776 -3,009 -1,305 -2,162 -1,980 -2,954 -158 78.22%
-
Tax Rate - - - - - - 2.83% -
Total Cost 21,143 31,214 19,641 4,893 7,754 13,814 9,928 12.32%
-
Net Worth 146,707 164,349 176,294 73,672 73,209 89,273 86,128 8.53%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 146,707 164,349 176,294 73,672 73,209 89,273 86,128 8.53%
NOSH 190,529 1,905,292 1,157,793 895,857 814,416 811,573 811,573 -19.97%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -47.52% -9.23% -7.81% -90.54% -35.82% -26.02% 1.03% -
ROE -4.62% -1.83% -0.74% -2.93% -2.70% -3.31% -0.18% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.52 1.74 4.13 0.31 0.70 1.35 1.63 26.50%
EPS -3.56 -0.18 -0.30 -0.26 -0.24 -0.36 -0.03 108.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.10 0.40 0.09 0.09 0.11 0.14 29.96%
Adjusted Per Share Value based on latest NOSH - 1,157,793
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.37 18.68 11.91 1.68 3.73 7.17 6.56 5.63%
EPS -4.43 -1.97 -0.85 -1.41 -1.29 -1.93 -0.10 79.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9591 1.0744 1.1525 0.4816 0.4786 0.5836 0.5631 8.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.15 0.01 0.05 0.07 0.045 0.105 0.16 -
P/RPS 1.99 0.58 1.21 22.31 6.41 7.77 9.81 -21.75%
P/EPS -4.22 -5.46 -16.89 -26.50 -18.49 -28.85 -622.99 -53.60%
EY -23.71 -18.31 -5.92 -3.77 -5.41 -3.47 -0.16 115.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.10 0.13 0.78 0.50 0.95 1.14 -24.07%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/05/24 30/05/23 26/11/21 27/11/20 25/11/19 26/11/18 23/11/17 -
Price 0.155 0.15 0.04 0.08 0.04 0.09 0.145 -
P/RPS 2.06 8.63 0.97 25.50 5.70 6.66 8.89 -20.13%
P/EPS -4.36 -81.93 -13.51 -30.29 -16.43 -24.73 -564.59 -52.65%
EY -22.94 -1.22 -7.40 -3.30 -6.09 -4.04 -0.18 110.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 1.50 0.10 0.89 0.44 0.82 1.04 -22.39%

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