[PASUKGB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 113.3%
YoY- 109.7%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 91,425 90,494 73,509 32,948 43,893 43,266 49,246 50.99%
PBT -1,853 1,135 1,995 1,419 -3,719 -6,175 -6,903 -58.35%
Tax -662 -695 -695 -695 -27 -49 786 -
NP -2,515 440 1,300 724 -3,746 -6,224 -6,117 -44.67%
-
NP to SH -1,915 881 1,149 592 -4,452 -6,669 -6,280 -54.66%
-
Tax Rate - 61.23% 34.84% 48.98% - - - -
Total Cost 93,940 90,054 72,209 32,224 47,639 49,490 55,363 42.21%
-
Net Worth 89,273 89,273 89,273 86,411 86,128 87,414 48,400 50.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 89,273 89,273 89,273 86,411 86,128 87,414 48,400 50.34%
NOSH 811,573 811,573 811,573 811,573 811,573 811,573 440,000 50.34%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -2.75% 0.49% 1.77% 2.20% -8.53% -14.39% -12.42% -
ROE -2.15% 0.99% 1.29% 0.69% -5.17% -7.63% -12.98% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.27 11.15 9.06 4.96 7.13 8.41 11.19 0.47%
EPS -0.24 0.11 0.14 0.09 -0.72 -1.30 -1.43 -69.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.13 0.14 0.17 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 811,573
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 59.77 59.16 48.06 21.54 28.70 28.29 32.19 51.01%
EPS -1.25 0.58 0.75 0.39 -2.91 -4.36 -4.11 -54.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5836 0.5836 0.5836 0.5649 0.5631 0.5715 0.3164 50.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.105 0.115 0.13 0.145 0.16 0.19 0.165 -
P/RPS 0.93 1.03 1.44 2.93 2.24 2.26 1.47 -26.28%
P/EPS -44.50 105.94 91.82 162.81 -22.11 -14.65 -11.56 145.42%
EY -2.25 0.94 1.09 0.61 -4.52 -6.83 -8.65 -59.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 1.18 1.12 1.14 1.12 1.50 -26.23%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 23/08/18 28/05/18 21/02/18 23/11/17 28/08/17 25/05/17 -
Price 0.09 0.12 0.115 0.14 0.145 0.15 0.135 -
P/RPS 0.80 1.08 1.27 2.82 2.03 1.78 1.21 -24.08%
P/EPS -38.14 110.54 81.23 157.19 -20.04 -11.57 -9.46 153.09%
EY -2.62 0.90 1.23 0.64 -4.99 -8.65 -10.57 -60.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.09 1.05 1.08 1.04 0.88 1.23 -23.66%

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