[PASUKGB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -39.69%
YoY- -49.93%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 60,385 68,109 41,305 41,297 38,757 11.71%
PBT -6,712 819 -5,005 2,826 4,220 -
Tax 786 -42 711 -1,100 -773 -
NP -5,926 777 -4,294 1,726 3,447 -
-
NP to SH -6,103 777 -4,294 1,726 3,447 -
-
Tax Rate - 5.13% - 38.92% 18.32% -
Total Cost 66,311 67,332 45,599 39,571 35,310 17.05%
-
Net Worth 40,599 29,049 29,555 31,428 31,966 6.15%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 40,599 29,049 29,555 31,428 31,966 6.15%
NOSH 369,090 290,499 295,555 285,714 290,606 6.15%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -9.81% 1.14% -10.40% 4.18% 8.89% -
ROE -15.03% 2.67% -14.53% 5.49% 10.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.36 23.45 13.98 14.45 13.34 5.23%
EPS -1.65 0.27 -1.45 0.60 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 285,714
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.48 44.53 27.00 27.00 25.34 11.71%
EPS -3.99 0.51 -2.81 1.13 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.1899 0.1932 0.2055 0.209 6.15%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.15 0.19 0.24 0.165 0.31 -
P/RPS 0.92 0.81 1.72 1.14 2.32 -20.63%
P/EPS -9.07 71.04 -16.52 27.31 26.14 -
EY -11.02 1.41 -6.05 3.66 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.90 2.40 1.50 2.82 -16.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/17 26/02/16 26/02/15 28/02/14 - -
Price 0.16 0.185 0.25 0.16 0.00 -
P/RPS 0.98 0.79 1.79 1.11 0.00 -
P/EPS -9.68 69.17 -17.21 26.49 0.00 -
EY -10.33 1.45 -5.81 3.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.85 2.50 1.45 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