[PASUKGB] QoQ TTM Result on 30-Jun-2022

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- -21.09%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 112,749 101,965 89,582 75,385 77,528 79,711 64,987 44.43%
PBT -8,738 -10,096 -32,416 -27,403 -23,603 -19,509 -36,191 -61.25%
Tax -734 -1,467 -1,491 -1,682 -904 -168 -148 191.10%
NP -9,472 -11,563 -33,907 -29,085 -24,507 -19,677 -36,339 -59.22%
-
NP to SH -9,827 -11,476 -32,130 -27,200 -22,463 -17,554 -33,566 -55.94%
-
Tax Rate - - - - - - - -
Total Cost 122,221 113,528 123,489 104,470 102,035 99,388 101,326 13.32%
-
Net Worth 164,349 156,881 156,881 166,333 172,423 162,230 176,294 -4.57%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 164,349 156,881 156,881 166,333 172,423 162,230 176,294 -4.57%
NOSH 1,905,292 1,905,292 1,905,292 1,905,292 1,787,366 1,388,866 1,157,793 39.42%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -8.40% -11.34% -37.85% -38.58% -31.61% -24.69% -55.92% -
ROE -5.98% -7.32% -20.48% -16.35% -13.03% -10.82% -19.04% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 6.86 6.50 5.71 4.99 5.40 12.77 14.75 -39.99%
EPS -0.60 -0.73 -2.05 -1.80 -1.56 -2.81 -7.62 -81.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.12 0.26 0.40 -60.34%
Adjusted Per Share Value based on latest NOSH - 1,905,292
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 73.71 66.66 58.56 49.28 50.68 52.11 42.49 44.42%
EPS -6.42 -7.50 -21.01 -17.78 -14.69 -11.48 -21.94 -55.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0744 1.0256 1.0256 1.0874 1.1272 1.0606 1.1525 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.01 0.015 0.02 0.015 0.015 0.025 0.05 -
P/RPS 0.15 0.23 0.35 0.30 0.28 0.20 0.34 -42.07%
P/EPS -1.67 -2.05 -0.98 -0.83 -0.96 -0.89 -0.66 85.79%
EY -59.79 -48.77 -102.40 -119.92 -104.22 -112.53 -152.32 -46.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.15 0.20 0.14 0.13 0.10 0.13 -16.06%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 -
Price 0.15 0.015 0.02 0.02 0.02 0.02 0.04 -
P/RPS 2.19 0.23 0.35 0.40 0.37 0.16 0.27 304.21%
P/EPS -25.09 -2.05 -0.98 -1.11 -1.28 -0.71 -0.53 1211.70%
EY -3.99 -48.77 -102.40 -89.94 -78.17 -140.67 -190.40 -92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.15 0.20 0.18 0.17 0.08 0.10 509.22%

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