[PASUKGB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 29.0%
YoY- 70.76%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 44,540 41,297 44,152 45,058 40,417 38,757 22,670 56.93%
PBT 2,066 2,826 3,184 3,572 3,084 4,220 3,331 -27.29%
Tax -1,100 -1,100 -322 -418 -639 -773 -844 19.33%
NP 966 1,726 2,862 3,154 2,445 3,447 2,487 -46.79%
-
NP to SH 966 1,726 2,862 3,154 2,445 3,447 2,487 -46.79%
-
Tax Rate 53.24% 38.92% 10.11% 11.70% 20.72% 18.32% 25.34% -
Total Cost 43,574 39,571 41,290 41,904 37,972 35,310 20,183 67.12%
-
Net Worth 32,126 31,428 34,799 0 32,037 31,966 27,076 12.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 32,126 31,428 34,799 0 32,037 31,966 27,076 12.08%
NOSH 292,058 285,714 290,000 292,608 291,250 290,606 246,153 12.08%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.17% 4.18% 6.48% 7.00% 6.05% 8.89% 10.97% -
ROE 3.01% 5.49% 8.22% 0.00% 7.63% 10.78% 9.18% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.25 14.45 15.22 15.40 13.88 13.34 9.21 40.00%
EPS 0.33 0.60 0.99 1.08 0.84 1.19 1.01 -52.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.00 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 292,608
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.12 27.00 28.86 29.46 26.42 25.34 14.82 56.94%
EPS 0.63 1.13 1.87 2.06 1.60 2.25 1.63 -46.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2055 0.2275 0.00 0.2094 0.209 0.177 12.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.155 0.165 0.18 0.175 0.155 0.31 0.545 -
P/RPS 1.02 1.14 1.18 1.14 1.12 2.32 5.92 -69.06%
P/EPS 46.86 27.31 18.24 16.24 18.46 26.14 53.94 -8.96%
EY 2.13 3.66 5.48 6.16 5.42 3.83 1.85 9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.50 1.50 0.00 1.41 2.82 4.95 -56.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 29/11/13 21/08/13 27/05/13 - - -
Price 0.16 0.16 0.17 0.17 0.18 0.00 0.00 -
P/RPS 1.05 1.11 1.12 1.10 1.30 0.00 0.00 -
P/EPS 48.37 26.49 17.23 15.77 21.44 0.00 0.00 -
EY 2.07 3.78 5.81 6.34 4.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.45 1.42 0.00 1.64 0.00 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