[PASUKGB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -12.95%
YoY- 110.63%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 96,388 101,965 84,212 7,258 35,334 144,538 28,458 20.62%
PBT 1,412 -10,096 362 -9,382 -7,140 666 1,234 2.09%
Tax 42 -1,467 54 54 0 0 0 -
NP 1,454 -11,563 416 -9,328 -7,140 666 1,234 2.55%
-
NP to SH 1,626 -11,396 874 -8,222 -7,022 922 372 25.44%
-
Tax Rate -2.97% - -14.92% - - 0.00% 0.00% -
Total Cost 94,934 113,528 83,796 16,586 42,474 143,872 27,224 21.16%
-
Net Worth 152,423 156,881 81,196 65,153 73,164 89,273 87,414 8.92%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 152,423 156,881 81,196 65,153 73,164 89,273 87,414 8.92%
NOSH 190,529 1,905,292 1,157,793 814,416 814,416 811,573 811,573 -19.96%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.51% -11.34% 0.49% -128.52% -20.21% 0.46% 4.34% -
ROE 1.07% -7.26% 1.08% -12.62% -9.60% 1.03% 0.43% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 50.59 6.50 54.97 0.89 4.35 17.81 5.53 40.52%
EPS 0.86 -0.73 0.58 -1.00 -0.86 0.12 0.08 44.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.10 0.53 0.08 0.09 0.11 0.17 26.87%
Adjusted Per Share Value based on latest NOSH - 1,157,793
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 63.01 66.66 55.05 4.74 23.10 94.49 18.60 20.62%
EPS 1.06 -7.45 0.57 -5.38 -4.59 0.60 0.24 25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9965 1.0256 0.5308 0.4259 0.4783 0.5836 0.5715 8.92%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.155 0.015 0.145 0.035 0.06 0.115 0.19 -
P/RPS 0.31 0.23 0.26 3.93 1.38 0.65 3.43 -30.88%
P/EPS 18.16 -2.06 25.42 -3.47 -6.95 101.23 262.63 -33.67%
EY 5.51 -48.43 3.93 -28.84 -14.40 0.99 0.38 50.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.27 0.44 0.67 1.05 1.12 -23.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 29/09/21 27/08/20 22/08/19 23/08/18 28/08/17 -
Price 0.165 0.015 0.055 0.08 0.05 0.12 0.15 -
P/RPS 0.33 0.23 0.10 8.98 1.15 0.67 2.71 -27.64%
P/EPS 19.33 -2.06 9.64 -7.92 -5.79 105.63 207.34 -30.55%
EY 5.17 -48.43 10.37 -12.62 -17.28 0.95 0.48 44.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.10 1.00 0.56 1.09 0.88 -19.76%

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