[PASUKGB] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -284.99%
YoY- -156.66%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 43,266 74,320 50,330 42,027 45,058 12,024 29.16%
PBT -6,175 532 -2,358 -687 3,572 2,202 -
Tax -49 -42 711 -1,100 -418 -355 -32.68%
NP -6,224 490 -1,647 -1,787 3,154 1,847 -
-
NP to SH -6,669 490 -1,647 -1,787 3,154 1,847 -
-
Tax Rate - 7.89% - - 11.70% 16.12% -
Total Cost 49,490 73,830 51,977 43,814 41,904 10,177 37.18%
-
Net Worth 87,414 42,900 30,538 32,199 0 20,339 33.83%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 87,414 42,900 30,538 32,199 0 20,339 33.83%
NOSH 811,573 390,000 305,384 292,727 292,608 203,396 31.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -14.39% 0.66% -3.27% -4.25% 7.00% 15.36% -
ROE -7.63% 1.14% -5.39% -5.55% 0.00% 9.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.41 19.06 16.48 14.36 15.40 5.91 7.30%
EPS -1.30 0.13 -0.54 -0.61 1.08 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.11 0.10 0.11 0.00 0.10 11.18%
Adjusted Per Share Value based on latest NOSH - 292,727
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 28.29 48.59 32.90 27.48 29.46 7.86 29.17%
EPS -4.36 0.32 -1.08 -1.17 2.06 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5715 0.2805 0.1996 0.2105 0.00 0.133 33.83%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.19 0.185 0.14 0.195 0.175 0.00 -
P/RPS 2.26 0.97 0.85 1.36 1.14 0.00 -
P/EPS -14.65 147.24 -25.96 -31.94 16.24 0.00 -
EY -6.83 0.68 -3.85 -3.13 6.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.68 1.40 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/17 25/08/16 24/08/15 25/08/14 21/08/13 - -
Price 0.15 0.18 0.145 0.25 0.17 0.00 -
P/RPS 1.78 0.94 0.88 1.74 1.10 0.00 -
P/EPS -11.57 143.27 -26.89 -40.95 15.77 0.00 -
EY -8.65 0.70 -3.72 -2.44 6.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.64 1.45 2.27 0.00 0.00 -

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