[PASUKGB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 44.04%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 60,385 58,260 68,582 72,780 68,109 64,522 56,160 4.93%
PBT -6,712 -2,598 802 1,292 939 1,970 1,376 -
Tax 786 -33 0 0 -42 0 0 -
NP -5,926 -2,632 802 1,292 897 1,970 1,376 -
-
NP to SH -6,103 -2,632 802 1,292 897 1,970 1,376 -
-
Tax Rate - - 0.00% 0.00% 4.47% 0.00% 0.00% -
Total Cost 66,311 60,892 67,780 71,488 67,212 62,552 54,784 13.51%
-
Net Worth 41,452 32,360 36,758 29,363 29,899 32,515 29,913 24.17%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 41,452 32,360 36,758 29,363 29,899 32,515 29,913 24.17%
NOSH 376,839 323,606 334,166 293,636 298,999 295,599 299,130 16.56%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -9.81% -4.52% 1.17% 1.78% 1.32% 3.05% 2.45% -
ROE -14.72% -8.13% 2.18% 4.40% 3.00% 6.06% 4.60% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.02 18.00 20.52 24.79 22.78 21.83 18.77 -9.97%
EPS -1.92 -0.81 0.24 0.44 0.30 0.67 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.11 0.10 0.10 0.11 0.10 6.52%
Adjusted Per Share Value based on latest NOSH - 293,636
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.69 30.58 36.00 38.20 35.75 33.86 29.48 4.91%
EPS -3.20 -1.38 0.42 0.68 0.47 1.03 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1698 0.1929 0.1541 0.1569 0.1707 0.157 24.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.15 0.155 0.185 0.175 0.19 0.19 0.14 -
P/RPS 0.94 0.86 0.90 0.71 0.83 0.87 0.75 16.16%
P/EPS -9.26 -19.06 77.08 39.77 63.33 28.50 30.43 -
EY -10.80 -5.25 1.30 2.51 1.58 3.51 3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.55 1.68 1.75 1.90 1.73 1.40 -1.90%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 25/08/16 25/05/16 26/02/16 26/11/15 24/08/15 -
Price 0.16 0.165 0.18 0.19 0.185 0.195 0.145 -
P/RPS 1.00 0.92 0.88 0.77 0.81 0.89 0.77 18.94%
P/EPS -9.88 -20.29 75.00 43.18 61.67 29.25 31.52 -
EY -10.12 -4.93 1.33 2.32 1.62 3.42 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.65 1.64 1.90 1.85 1.77 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