[PASUKGB] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -54.48%
YoY- 120.89%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 95,133 32,454 60,385 68,109 41,305 41,297 38,757 16.13%
PBT -8,802 1,419 -6,712 939 -5,025 2,826 4,219 -
Tax 30 -695 786 -42 731 -1,541 -773 -
NP -8,772 724 -5,926 897 -4,294 1,285 3,446 -
-
NP to SH -7,900 606 -6,103 897 -4,294 1,285 3,446 -
-
Tax Rate - 48.98% - 4.47% - 54.53% 18.32% -
Total Cost 103,905 31,730 66,311 67,212 45,599 40,012 35,311 19.69%
-
Net Worth 81,157 86,411 41,452 29,899 29,544 32,258 26,142 20.77%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 81,157 86,411 41,452 29,899 29,544 32,258 26,142 20.77%
NOSH 811,573 811,573 376,839 298,999 295,447 293,255 237,655 22.70%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -9.22% 2.23% -9.81% 1.32% -10.40% 3.11% 8.89% -
ROE -9.73% 0.70% -14.72% 3.00% -14.53% 3.98% 13.18% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.72 4.88 16.02 22.78 13.98 14.08 16.31 -5.35%
EPS -0.97 0.09 -1.92 0.30 -1.46 0.44 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.11 0.10 0.10 0.11 0.11 -1.57%
Adjusted Per Share Value based on latest NOSH - 290,499
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 49.93 17.03 31.69 35.75 21.68 21.67 20.34 16.13%
EPS -4.15 0.32 -3.20 0.47 -2.25 0.67 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.426 0.4535 0.2176 0.1569 0.1551 0.1693 0.1372 20.77%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.055 0.145 0.15 0.19 0.24 0.165 0.31 -
P/RPS 0.47 2.97 0.94 0.83 1.72 1.17 1.90 -20.76%
P/EPS -5.65 159.05 -9.26 63.33 -16.51 37.66 21.38 -
EY -17.70 0.63 -10.80 1.58 -6.06 2.66 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.12 1.36 1.90 2.40 1.50 2.82 -23.83%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 21/02/18 28/02/17 26/02/16 26/02/15 28/02/14 22/02/13 -
Price 0.06 0.14 0.16 0.185 0.25 0.16 0.20 -
P/RPS 0.51 2.87 1.00 0.81 1.79 1.14 1.23 -13.64%
P/EPS -6.16 153.56 -9.88 61.67 -17.20 36.51 13.79 -
EY -16.22 0.65 -10.12 1.62 -5.81 2.74 7.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.08 1.45 1.85 2.50 1.45 1.82 -16.87%

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