[PASUKGB] QoQ Annualized Quarter 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- -54.48%
YoY- 120.89%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 58,260 68,582 72,780 68,109 64,522 56,160 64,140 -6.19%
PBT -2,598 802 1,292 939 1,970 1,376 1,164 -
Tax -33 0 0 -42 0 0 0 -
NP -2,632 802 1,292 897 1,970 1,376 1,164 -
-
NP to SH -2,632 802 1,292 897 1,970 1,376 1,164 -
-
Tax Rate - 0.00% 0.00% 4.47% 0.00% 0.00% 0.00% -
Total Cost 60,892 67,780 71,488 67,212 62,552 54,784 62,976 -2.21%
-
Net Worth 32,360 36,758 29,363 29,899 32,515 29,913 29,099 7.31%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 32,360 36,758 29,363 29,899 32,515 29,913 29,099 7.31%
NOSH 323,606 334,166 293,636 298,999 295,599 299,130 290,999 7.31%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.52% 1.17% 1.78% 1.32% 3.05% 2.45% 1.81% -
ROE -8.13% 2.18% 4.40% 3.00% 6.06% 4.60% 4.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.00 20.52 24.79 22.78 21.83 18.77 22.04 -12.59%
EPS -0.81 0.24 0.44 0.30 0.67 0.46 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.10 0.10 0.11 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 290,499
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.58 36.00 38.20 35.75 33.86 29.48 33.66 -6.18%
EPS -1.38 0.42 0.68 0.47 1.03 0.72 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1698 0.1929 0.1541 0.1569 0.1707 0.157 0.1527 7.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.155 0.185 0.175 0.19 0.19 0.14 0.24 -
P/RPS 0.86 0.90 0.71 0.83 0.87 0.75 1.09 -14.57%
P/EPS -19.06 77.08 39.77 63.33 28.50 30.43 60.00 -
EY -5.25 1.30 2.51 1.58 3.51 3.29 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.68 1.75 1.90 1.73 1.40 2.40 -25.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 25/05/16 26/02/16 26/11/15 24/08/15 25/05/15 -
Price 0.165 0.18 0.19 0.185 0.195 0.145 0.165 -
P/RPS 0.92 0.88 0.77 0.81 0.89 0.77 0.75 14.54%
P/EPS -20.29 75.00 43.18 61.67 29.25 31.52 41.25 -
EY -4.93 1.33 2.32 1.62 3.42 3.17 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.64 1.90 1.85 1.77 1.45 1.65 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