[PASUKGB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[PASUKGB] PASUKHAS GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 94.09%
YoY- 118.3%
Quarter Report
Latest QR
Upcoming QR
PASUKGB's Result
PASUKGB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 29,437 18,921 57,223 73,509 49,246 70,269 47,193 -7.55%
PBT -39,193 -11,697 -11,760 1,995 -6,903 851 -3,721 48.00%
Tax 46 34 30 -695 786 -42 711 -36.61%
NP -39,147 -11,663 -11,730 1,300 -6,117 809 -3,010 53.29%
-
NP to SH -36,272 -11,035 -10,864 1,149 -6,280 809 -3,010 51.35%
-
Tax Rate - - - 34.84% - 4.94% - -
Total Cost 68,584 30,584 68,953 72,209 55,363 69,460 50,203 5.33%
-
Net Worth 84,519 65,153 81,157 89,273 48,400 29,363 29,099 19.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 84,519 65,153 81,157 89,273 48,400 29,363 29,099 19.42%
NOSH 1,653,990 814,416 811,573 811,573 440,000 293,636 290,999 33.55%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -132.99% -61.64% -20.50% 1.77% -12.42% 1.15% -6.38% -
ROE -42.92% -16.94% -13.39% 1.29% -12.98% 2.76% -10.34% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.09 2.32 7.05 9.06 11.19 23.93 16.22 -28.90%
EPS -2.57 -1.35 -1.34 0.14 -1.43 0.28 -1.03 16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.10 0.11 0.11 0.10 0.10 -8.15%
Adjusted Per Share Value based on latest NOSH - 811,573
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 15.45 9.93 30.03 38.58 25.85 36.88 24.77 -7.55%
EPS -19.04 -5.79 -5.70 0.60 -3.30 0.42 -1.58 51.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.342 0.426 0.4686 0.254 0.1541 0.1527 19.43%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.03 0.015 0.05 0.13 0.165 0.175 0.24 -
P/RPS 1.44 0.65 0.71 1.44 1.47 0.73 1.48 -0.45%
P/EPS -1.17 -1.11 -3.74 91.82 -11.56 63.52 -23.20 -39.18%
EY -85.83 -90.33 -26.77 1.09 -8.65 1.57 -4.31 64.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.19 0.50 1.18 1.50 1.75 2.40 -22.98%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/06/21 30/06/20 28/05/19 28/05/18 25/05/17 25/05/16 25/05/15 -
Price 0.22 0.035 0.045 0.115 0.135 0.19 0.165 -
P/RPS 10.53 1.51 0.64 1.27 1.21 0.79 1.02 47.50%
P/EPS -8.54 -2.58 -3.36 81.23 -9.46 68.96 -15.95 -9.87%
EY -11.70 -38.71 -29.75 1.23 -10.57 1.45 -6.27 10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 0.44 0.45 1.05 1.23 1.90 1.65 14.23%

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