[PASUKGB] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -1.73%
YoY- -14.24%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 84,212 79,900 10,860 8,262 7,258 5,592 27,230 112.41%
PBT 362 348 -42,159 -9,373 -9,382 -11,516 -11,068 -
Tax 54 56 46 54 54 56 20 94.01%
NP 416 404 -42,113 -9,318 -9,328 -11,460 -11,048 -
-
NP to SH 874 1,004 -38,971 -8,364 -8,222 -9,792 -10,862 -
-
Tax Rate -14.92% -16.09% - - - - - -
Total Cost 83,796 79,496 52,973 17,581 16,586 17,052 38,278 68.67%
-
Net Worth 81,196 84,519 60,489 73,672 65,153 65,153 65,094 15.89%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 81,196 84,519 60,489 73,672 65,153 65,153 65,094 15.89%
NOSH 1,157,793 1,653,990 1,164,614 895,857 814,416 814,416 814,416 26.45%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.49% 0.51% -387.78% -112.78% -128.52% -204.94% -40.57% -
ROE 1.08% 1.19% -64.43% -11.35% -12.62% -15.03% -16.69% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 54.97 5.67 1.26 1.01 0.89 0.69 3.35 546.83%
EPS 0.58 0.08 -4.51 -1.03 -1.00 -1.20 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.06 0.07 0.09 0.08 0.08 0.08 253.14%
Adjusted Per Share Value based on latest NOSH - 895,857
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 55.05 52.23 7.10 5.40 4.74 3.66 17.80 112.41%
EPS 0.57 0.66 -25.48 -5.47 -5.38 -6.40 -7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5308 0.5526 0.3955 0.4816 0.4259 0.4259 0.4256 15.88%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.145 0.03 0.07 0.07 0.035 0.015 0.035 -
P/RPS 0.26 0.53 5.57 6.93 3.93 2.18 1.05 -60.60%
P/EPS 25.42 42.09 -1.55 -6.85 -3.47 -1.25 -2.62 -
EY 3.93 2.38 -64.43 -14.60 -28.84 -80.16 -38.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.50 1.00 0.78 0.44 0.19 0.44 -27.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 29/06/21 30/03/21 27/11/20 27/08/20 30/06/20 25/02/20 -
Price 0.055 0.22 0.03 0.08 0.08 0.035 0.025 -
P/RPS 0.10 3.88 2.39 7.93 8.98 5.10 0.75 -73.93%
P/EPS 9.64 308.67 -0.67 -7.83 -7.92 -2.91 -1.87 -
EY 10.37 0.32 -150.33 -12.77 -12.62 -34.35 -53.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 3.67 0.43 0.89 1.00 0.44 0.31 -52.99%

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