[PASUKGB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 4.12%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 60,385 63,412 74,320 70,269 68,109 62,249 50,330 12.84%
PBT -6,712 -2,488 532 851 819 -1,044 -2,358 100.21%
Tax 786 -67 -42 -42 -42 731 711 6.88%
NP -5,926 -2,555 490 809 777 -313 -1,647 133.89%
-
NP to SH -6,103 -2,555 490 809 777 -313 -1,647 138.51%
-
Tax Rate - - 7.89% 4.94% 5.13% - - -
Total Cost 66,311 65,967 73,830 69,460 67,332 62,562 51,977 17.54%
-
Net Worth 40,599 32,534 42,900 29,363 29,049 32,043 30,538 20.80%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 40,599 32,534 42,900 29,363 29,049 32,043 30,538 20.80%
NOSH 369,090 325,342 390,000 293,636 290,499 291,304 305,384 13.39%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -9.81% -4.03% 0.66% 1.15% 1.14% -0.50% -3.27% -
ROE -15.03% -7.85% 1.14% 2.76% 2.67% -0.98% -5.39% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.36 19.49 19.06 23.93 23.45 21.37 16.48 -0.48%
EPS -1.65 -0.79 0.13 0.28 0.27 -0.11 -0.54 109.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.11 0.10 0.10 0.11 0.10 6.52%
Adjusted Per Share Value based on latest NOSH - 293,636
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.69 33.28 39.01 36.88 35.75 32.67 26.42 12.82%
EPS -3.20 -1.34 0.26 0.42 0.41 -0.16 -0.86 139.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2131 0.1708 0.2252 0.1541 0.1525 0.1682 0.1603 20.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.15 0.155 0.185 0.175 0.19 0.19 0.14 -
P/RPS 0.92 0.80 0.97 0.73 0.81 0.89 0.85 5.39%
P/EPS -9.07 -19.74 147.24 63.52 71.04 -176.83 -25.96 -50.23%
EY -11.02 -5.07 0.68 1.57 1.41 -0.57 -3.85 100.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.55 1.68 1.75 1.90 1.73 1.40 -1.90%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 25/08/16 25/05/16 26/02/16 26/11/15 24/08/15 -
Price 0.16 0.165 0.18 0.19 0.185 0.195 0.145 -
P/RPS 0.98 0.85 0.94 0.79 0.79 0.91 0.88 7.40%
P/EPS -9.68 -21.01 143.27 68.96 69.17 -181.48 -26.89 -49.23%
EY -10.33 -4.76 0.70 1.45 1.45 -0.55 -3.72 96.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.65 1.64 1.90 1.85 1.77 1.45 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