[PASUKGB] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 348.24%
YoY- 118.1%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 95,133 32,948 60,385 68,109 41,305 41,297 38,757 16.13%
PBT -8,802 1,419 -6,712 819 -5,005 2,826 4,220 -
Tax 30 -695 786 -42 711 -1,100 -773 -
NP -8,772 724 -5,926 777 -4,294 1,726 3,447 -
-
NP to SH -7,900 592 -6,103 777 -4,294 1,726 3,447 -
-
Tax Rate - 48.98% - 5.13% - 38.92% 18.32% -
Total Cost 103,905 32,224 66,311 67,332 45,599 39,571 35,310 19.69%
-
Net Worth 81,157 86,411 40,599 29,049 29,555 31,428 31,966 16.79%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 81,157 86,411 40,599 29,049 29,555 31,428 31,966 16.79%
NOSH 811,573 811,573 369,090 290,499 295,555 285,714 290,606 18.65%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -9.22% 2.20% -9.81% 1.14% -10.40% 4.18% 8.89% -
ROE -9.73% 0.69% -15.03% 2.67% -14.53% 5.49% 10.78% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.72 4.96 16.36 23.45 13.98 14.45 13.34 -2.13%
EPS -0.97 0.09 -1.65 0.27 -1.45 0.60 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.11 0.10 0.10 0.11 0.11 -1.57%
Adjusted Per Share Value based on latest NOSH - 290,499
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 49.93 17.29 31.69 35.75 21.68 21.67 20.34 16.13%
EPS -4.15 0.31 -3.20 0.41 -2.25 0.91 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.426 0.4535 0.2131 0.1525 0.1551 0.165 0.1678 16.78%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.055 0.145 0.15 0.19 0.24 0.165 0.31 -
P/RPS 0.47 2.93 0.92 0.81 1.72 1.14 2.32 -23.35%
P/EPS -5.65 162.81 -9.07 71.04 -16.52 27.31 26.14 -
EY -17.70 0.61 -11.02 1.41 -6.05 3.66 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.12 1.36 1.90 2.40 1.50 2.82 -23.83%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 21/02/18 28/02/17 26/02/16 26/02/15 28/02/14 - -
Price 0.06 0.14 0.16 0.185 0.25 0.16 0.00 -
P/RPS 0.51 2.82 0.98 0.79 1.79 1.11 0.00 -
P/EPS -6.16 157.19 -9.68 69.17 -17.21 26.49 0.00 -
EY -16.22 0.64 -10.33 1.45 -5.81 3.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.08 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