[PASUKGB] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -234.69%
YoY- -258.78%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 64,987 49,337 29,437 10,860 10,051 13,192 18,921 127.47%
PBT -36,191 -37,287 -39,193 -42,159 -12,483 -12,189 -11,697 112.18%
Tax -148 46 46 46 61 47 34 -
NP -36,339 -37,241 -39,147 -42,113 -12,422 -12,142 -11,663 113.17%
-
NP to SH -33,566 -34,423 -36,272 -38,971 -11,644 -11,462 -11,035 109.79%
-
Tax Rate - - - - - - - -
Total Cost 101,326 86,578 68,584 52,973 22,473 25,334 30,584 122.07%
-
Net Worth 176,294 81,196 84,519 60,489 73,672 65,153 65,153 94.06%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 176,294 81,196 84,519 60,489 73,672 65,153 65,153 94.06%
NOSH 1,157,793 1,157,793 1,653,990 1,164,614 895,857 814,416 814,416 26.40%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -55.92% -75.48% -132.99% -387.78% -123.59% -92.04% -61.64% -
ROE -19.04% -42.39% -42.92% -64.43% -15.81% -17.59% -16.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.75 32.20 2.09 1.26 1.23 1.62 2.32 242.80%
EPS -7.62 -22.47 -2.57 -4.51 -1.42 -1.41 -1.35 216.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.53 0.06 0.07 0.09 0.08 0.08 192.11%
Adjusted Per Share Value based on latest NOSH - 1,164,614
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 42.49 32.25 19.24 7.10 6.57 8.62 12.37 127.48%
EPS -21.94 -22.50 -23.71 -25.48 -7.61 -7.49 -7.21 109.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1525 0.5308 0.5526 0.3955 0.4816 0.4259 0.4259 94.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.05 0.145 0.03 0.07 0.07 0.035 0.015 -
P/RPS 0.34 0.45 1.44 5.57 5.70 2.16 0.65 -35.05%
P/EPS -0.66 -0.65 -1.17 -1.55 -4.92 -2.49 -1.11 -29.26%
EY -152.32 -154.96 -85.83 -64.43 -20.32 -40.21 -90.33 41.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.27 0.50 1.00 0.78 0.44 0.19 -22.33%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 29/09/21 29/06/21 30/03/21 27/11/20 27/08/20 30/06/20 -
Price 0.04 0.055 0.22 0.03 0.08 0.08 0.035 -
P/RPS 0.27 0.17 10.53 2.39 6.52 4.94 1.51 -68.22%
P/EPS -0.53 -0.24 -8.54 -0.67 -5.62 -5.68 -2.58 -65.15%
EY -190.40 -408.53 -11.70 -150.33 -17.78 -17.59 -38.71 188.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 3.67 0.43 0.89 1.00 0.44 -62.72%

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