[PASUKGB] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 108.65%
YoY- -59.13%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 32,454 32,346 28,458 28,224 60,385 58,260 68,582 -39.19%
PBT 1,419 964 1,234 528 -6,712 -2,598 802 46.13%
Tax -695 -4 0 0 786 -33 0 -
NP 724 960 1,234 528 -5,926 -2,632 802 -6.57%
-
NP to SH 606 37 372 528 -6,103 -2,632 802 -16.99%
-
Tax Rate 48.98% 0.41% 0.00% 0.00% - - 0.00% -
Total Cost 31,730 31,386 27,224 27,696 66,311 60,892 67,780 -39.62%
-
Net Worth 86,411 86,128 87,414 48,400 41,452 32,360 36,758 76.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 86,411 86,128 87,414 48,400 41,452 32,360 36,758 76.52%
NOSH 811,573 811,573 811,573 440,000 376,839 323,606 334,166 80.38%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.23% 2.97% 4.34% 1.87% -9.81% -4.52% 1.17% -
ROE 0.70% 0.04% 0.43% 1.09% -14.72% -8.13% 2.18% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.88 5.26 5.53 6.41 16.02 18.00 20.52 -61.51%
EPS 0.09 0.00 0.08 0.12 -1.92 -0.81 0.24 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.17 0.11 0.11 0.10 0.11 11.74%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.03 16.98 14.94 14.81 31.69 30.58 36.00 -39.20%
EPS 0.32 0.02 0.20 0.28 -3.20 -1.38 0.42 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4535 0.452 0.4588 0.254 0.2176 0.1698 0.1929 76.53%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.145 0.16 0.19 0.165 0.15 0.155 0.185 -
P/RPS 2.97 3.04 3.43 2.57 0.94 0.86 0.90 121.17%
P/EPS 159.05 2,636.62 262.63 137.50 -9.26 -19.06 77.08 61.86%
EY 0.63 0.04 0.38 0.73 -10.80 -5.25 1.30 -38.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.14 1.12 1.50 1.36 1.55 1.68 -23.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 23/11/17 28/08/17 25/05/17 28/02/17 24/11/16 25/08/16 -
Price 0.14 0.145 0.15 0.135 0.16 0.165 0.18 -
P/RPS 2.87 2.76 2.71 2.10 1.00 0.92 0.88 119.44%
P/EPS 153.56 2,389.43 207.34 112.50 -9.88 -20.29 75.00 61.03%
EY 0.65 0.04 0.48 0.89 -10.12 -4.93 1.33 -37.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 0.88 1.23 1.45 1.65 1.64 -24.24%

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