[PASUKGB] YoY TTM 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- 81.0%
YoY- 88.82%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 91,425 43,893 63,412 62,249 40,680 44,152 22,670 26.15%
PBT -1,853 -3,719 -2,488 -1,044 -2,072 3,184 3,331 -
Tax -662 -27 -67 731 -727 -322 -844 -3.96%
NP -2,515 -3,746 -2,555 -313 -2,799 2,862 2,487 -
-
NP to SH -1,915 -4,452 -2,555 -313 -2,799 2,862 2,487 -
-
Tax Rate - - - - - 10.11% 25.34% -
Total Cost 93,940 47,639 65,967 62,562 43,479 41,290 20,183 29.19%
-
Net Worth 89,273 86,128 32,534 32,043 31,756 34,799 27,076 21.98%
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 32,534 32,043 31,756 34,799 27,076 21.98%
NOSH 811,573 811,573 325,342 291,304 288,695 290,000 246,153 21.98%
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 -2.75% -8.53% -4.03% -0.50% -6.88% 6.48% 10.97% -
ROE -2.15% -5.17% -7.85% -0.98% -8.81% 8.22% 9.18% -
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 11.27 7.13 19.49 21.37 14.09 15.22 9.21 3.41%
EPS -0.24 -0.72 -0.79 -0.11 -0.97 0.99 1.01 -
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 47.98 23.04 33.28 32.67 21.35 23.17 11.90 26.14%
EPS -1.01 -2.34 -1.34 -0.16 -1.47 1.50 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.452 0.1708 0.1682 0.1667 0.1826 0.1421 21.99%
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 0.93 2.24 0.80 0.89 2.09 1.18 5.92 -26.53%
P/EPS -44.50 -22.11 -19.74 -176.83 -30.43 18.24 53.94 -
EY -2.25 -4.52 -5.07 -0.57 -3.29 5.48 1.85 -
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 - -
Price 0.09 0.145 0.165 0.195 0.235 0.17 0.00 -
P/RPS 0.80 2.03 0.85 0.91 1.67 1.12 0.00 -
P/EPS -38.14 -20.04 -21.01 -181.48 -24.24 17.23 0.00 -
EY -2.62 -4.99 -4.76 -0.55 -4.13 5.81 0.00 -
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 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