[PASUKGB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 29.0%
YoY- 70.76%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 74,320 50,330 42,027 45,058 12,024 57.62%
PBT 532 -2,358 -687 3,572 2,202 -29.87%
Tax -42 711 -1,100 -418 -355 -41.33%
NP 490 -1,647 -1,787 3,154 1,847 -28.21%
-
NP to SH 490 -1,647 -1,787 3,154 1,847 -28.21%
-
Tax Rate 7.89% - - 11.70% 16.12% -
Total Cost 73,830 51,977 43,814 41,904 10,177 64.06%
-
Net Worth 42,900 30,538 32,199 0 20,339 20.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 42,900 30,538 32,199 0 20,339 20.49%
NOSH 390,000 305,384 292,727 292,608 203,396 17.66%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.66% -3.27% -4.25% 7.00% 15.36% -
ROE 1.14% -5.39% -5.55% 0.00% 9.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.06 16.48 14.36 15.40 5.91 33.98%
EPS 0.13 -0.54 -0.61 1.08 0.91 -38.50%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.11 0.00 0.10 2.40%
Adjusted Per Share Value based on latest NOSH - 292,608
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.01 26.42 22.06 23.65 6.31 57.63%
EPS 0.26 -0.86 -0.94 1.66 0.97 -28.03%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2252 0.1603 0.169 0.00 0.1068 20.48%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.185 0.14 0.195 0.175 0.00 -
P/RPS 0.97 0.85 1.36 1.14 0.00 -
P/EPS 147.24 -25.96 -31.94 16.24 0.00 -
EY 0.68 -3.85 -3.13 6.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.40 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 25/08/16 24/08/15 25/08/14 21/08/13 - -
Price 0.18 0.145 0.25 0.17 0.00 -
P/RPS 0.94 0.88 1.74 1.10 0.00 -
P/EPS 143.27 -26.89 -40.95 15.77 0.00 -
EY 0.70 -3.72 -2.44 6.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.45 2.27 0.00 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