[PASUKGB] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -11.22%
YoY- -1670.05%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 146,495 130,541 101,965 93,593 75,560 71,168 79,711 50.20%
PBT -19,995 -12,745 -10,096 -18,625 -15,426 -16,028 -19,509 1.65%
Tax -3,131 -1,456 -1,467 -1,968 -2,974 -2,888 -168 606.71%
NP -23,126 -14,201 -11,563 -20,593 -18,400 -18,916 -19,677 11.40%
-
NP to SH -22,841 -14,405 -11,396 -20,485 -18,418 -18,632 -17,554 19.24%
-
Tax Rate - - - - - - - -
Total Cost 169,621 144,742 113,528 114,186 93,960 90,084 99,388 42.95%
-
Net Worth 1,385,806 164,349 156,881 156,881 166,333 172,423 162,230 319.52%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,385,806 164,349 156,881 156,881 166,333 172,423 162,230 319.52%
NOSH 190,529 1,905,292 1,905,292 1,905,292 1,905,292 1,787,366 1,388,866 -73.49%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -15.79% -10.88% -11.34% -22.00% -24.35% -26.58% -24.69% -
ROE -1.65% -8.76% -7.26% -13.06% -11.07% -10.81% -10.82% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.77 7.94 6.50 5.97 5.00 4.95 12.77 -22.21%
EPS -12.39 -0.88 -0.73 -1.31 -1.22 -1.28 -2.81 169.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.10 0.10 0.10 0.11 0.12 0.26 117.26%
Adjusted Per Share Value based on latest NOSH - 1,905,292
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 95.77 85.34 66.66 61.19 49.40 46.53 52.11 50.20%
EPS -14.93 -9.42 -7.45 -13.39 -12.04 -12.18 -11.48 19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.0598 1.0744 1.0256 1.0256 1.0874 1.1272 1.0606 319.51%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.165 0.01 0.015 0.02 0.015 0.015 0.025 -
P/RPS 1.88 0.13 0.23 0.34 0.30 0.30 0.20 347.23%
P/EPS -12.06 -1.14 -2.06 -1.53 -1.23 -1.16 -0.89 471.09%
EY -8.29 -87.65 -48.43 -65.29 -81.20 -86.45 -112.53 -82.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.10 0.15 0.20 0.14 0.13 0.10 58.94%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 05/09/23 30/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.16 0.15 0.015 0.02 0.02 0.02 0.02 -
P/RPS 1.82 1.89 0.23 0.34 0.40 0.40 0.16 408.04%
P/EPS -11.70 -17.11 -2.06 -1.53 -1.64 -1.54 -0.71 550.89%
EY -8.55 -5.84 -48.43 -65.29 -60.90 -64.84 -140.67 -84.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.50 0.15 0.20 0.18 0.17 0.08 78.29%

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