[PASUKGB] YoY TTM Result on 31-Dec-2022 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 64.28%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 92,724 101,965 49,337 13,192 40,531 90,494 43,266 12.42%
PBT -9,193 -10,096 -37,287 -12,189 -12,705 1,135 -6,175 6.30%
Tax -1,643 -1,467 46 47 30 -695 -49 71.56%
NP -10,836 -11,563 -37,241 -12,142 -12,675 440 -6,224 8.89%
-
NP to SH -10,632 -11,476 -34,423 -11,462 -11,872 881 -6,669 7.43%
-
Tax Rate - - - - - 61.23% - -
Total Cost 103,560 113,528 86,578 25,334 53,206 90,054 49,490 12.01%
-
Net Worth 152,423 156,881 81,196 65,153 73,164 89,273 87,414 8.92%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 152,423 156,881 81,196 65,153 73,164 89,273 87,414 8.92%
NOSH 190,529 1,905,292 1,157,793 814,416 814,416 811,573 811,573 -19.96%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -11.69% -11.34% -75.48% -92.04% -31.27% 0.49% -14.39% -
ROE -6.98% -7.32% -42.39% -17.59% -16.23% 0.99% -7.63% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 48.67 6.50 32.20 1.62 4.99 11.15 8.41 30.97%
EPS -5.58 -0.73 -22.47 -1.41 -1.46 0.11 -1.30 25.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.10 0.53 0.08 0.09 0.11 0.17 26.87%
Adjusted Per Share Value based on latest NOSH - 1,905,292
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 60.62 66.66 32.25 8.62 26.50 59.16 28.29 12.42%
EPS -6.95 -7.50 -22.50 -7.49 -7.76 0.58 -4.36 7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9965 1.0256 0.5308 0.4259 0.4783 0.5836 0.5715 8.92%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.155 0.015 0.145 0.035 0.06 0.115 0.19 -
P/RPS 0.32 0.23 0.45 2.16 1.20 1.03 2.26 -25.94%
P/EPS -2.78 -2.05 -0.65 -2.49 -4.11 105.94 -14.65 -22.54%
EY -36.00 -48.77 -154.96 -40.21 -24.34 0.94 -6.83 29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.27 0.44 0.67 1.05 1.12 -23.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 29/09/21 27/08/20 22/08/19 23/08/18 28/08/17 -
Price 0.165 0.015 0.055 0.08 0.05 0.12 0.15 -
P/RPS 0.34 0.23 0.17 4.94 1.00 1.08 1.78 -22.46%
P/EPS -2.96 -2.05 -0.24 -5.68 -3.42 110.54 -11.57 -18.90%
EY -33.82 -48.77 -408.53 -17.59 -29.21 0.90 -8.65 23.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.10 1.00 0.56 1.09 0.88 -19.76%

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