Highlights

[PASUKGB] YoY Quarter Result on 2020-06-30 [#2]

Stock [PASUKGB]: PASUKHAS GROUP BERHAD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     32.07%    YoY -     -34.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,231 7,960 24,652 7,667 16,096 12,045 8,908 -20.59%
  YoY % -71.97% -67.71% 221.53% -52.37% 33.63% 35.22% -
  Horiz. % 25.04% 89.36% 276.74% 86.07% 180.69% 135.22% 100.00%
PBT -1,812 -1,320 -375 485 78 397 -966 11.04%
  YoY % -37.27% -252.00% -177.32% 521.79% -80.35% 141.10% -
  Horiz. % 187.58% 136.65% 38.82% -50.21% -8.07% -41.10% 100.00%
Tax 13 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -1,799 -1,320 -375 485 78 397 -966 10.91%
  YoY % -36.29% -252.00% -177.32% 521.79% -80.35% 141.10% -
  Horiz. % 186.23% 136.65% 38.82% -50.21% -8.07% -41.10% 100.00%
NP to SH -1,663 -1,236 -228 40 78 397 -966 9.47%
  YoY % -34.55% -442.11% -670.00% -48.72% -80.35% 141.10% -
  Horiz. % 172.15% 127.95% 23.60% -4.14% -8.07% -41.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,030 9,280 25,027 7,182 16,018 11,648 9,874 -13.86%
  YoY % -56.57% -62.92% 248.47% -55.16% 37.52% 17.97% -
  Horiz. % 40.81% 93.98% 253.46% 72.74% 162.22% 117.97% 100.00%
Net Worth 65,153 73,164 89,273 87,414 42,900 30,538 32,199 12.45%
  YoY % -10.95% -18.04% 2.13% 103.76% 40.48% -5.16% -
  Horiz. % 202.34% 227.22% 277.25% 271.47% 133.23% 94.84% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 65,153 73,164 89,273 87,414 42,900 30,538 32,199 12.45%
  YoY % -10.95% -18.04% 2.13% 103.76% 40.48% -5.16% -
  Horiz. % 202.34% 227.22% 277.25% 271.47% 133.23% 94.84% 100.00%
NOSH 814,416 812,940 811,573 514,200 390,000 305,384 292,727 18.58%
  YoY % 0.18% 0.17% 57.83% 31.85% 27.71% 4.32% -
  Horiz. % 278.22% 277.71% 277.25% 175.66% 133.23% 104.32% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -80.64 % -16.58 % -1.52 % 6.33 % 0.48 % 3.30 % -10.84 % 39.68%
  YoY % -386.37% -990.79% -124.01% 1,218.75% -85.45% 130.44% -
  Horiz. % 743.91% 152.95% 14.02% -58.39% -4.43% -30.44% 100.00%
ROE -2.55 % -1.69 % -0.26 % 0.05 % 0.18 % 1.30 % -3.00 % -2.67%
  YoY % -50.89% -550.00% -620.00% -72.22% -86.15% 143.33% -
  Horiz. % 85.00% 56.33% 8.67% -1.67% -6.00% -43.33% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.27 0.98 3.04 1.49 4.13 3.94 3.04 -33.18%
  YoY % -72.45% -67.76% 104.03% -63.92% 4.82% 29.61% -
  Horiz. % 8.88% 32.24% 100.00% 49.01% 135.86% 129.61% 100.00%
EPS -0.20 -0.15 -0.03 0.01 0.02 0.13 -0.33 -8.00%
  YoY % -33.33% -400.00% -400.00% -50.00% -84.62% 139.39% -
  Horiz. % 60.61% 45.45% 9.09% -3.03% -6.06% -39.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0800 0.0900 0.1100 0.1700 0.1100 0.1000 0.1100 -5.16%
  YoY % -11.11% -18.18% -35.29% 54.55% 10.00% -9.09% -
  Horiz. % 72.73% 81.82% 100.00% 154.55% 100.00% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,857
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.25 0.89 2.75 0.86 1.80 1.34 0.99 -20.48%
  YoY % -71.91% -67.64% 219.77% -52.22% 34.33% 35.35% -
  Horiz. % 25.25% 89.90% 277.78% 86.87% 181.82% 135.35% 100.00%
EPS -0.19 -0.14 -0.03 0.00 0.01 0.04 -0.11 9.53%
  YoY % -35.71% -366.67% 0.00% 0.00% -75.00% 136.36% -
  Horiz. % 172.73% 127.27% 27.27% -0.00% -9.09% -36.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0727 0.0817 0.0997 0.0976 0.0479 0.0341 0.0359 12.47%
  YoY % -11.02% -18.05% 2.15% 103.76% 40.47% -5.01% -
  Horiz. % 202.51% 227.58% 277.72% 271.87% 133.43% 94.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0350 0.0600 0.1150 0.1900 0.1850 0.1400 0.1950 -
P/RPS 12.78 6.13 3.79 12.74 4.48 3.55 6.41 12.18%
  YoY % 108.48% 61.74% -70.25% 184.38% 26.20% -44.62% -
  Horiz. % 199.38% 95.63% 59.13% 198.75% 69.89% 55.38% 100.00%
P/EPS -17.14 -39.46 -409.35 2,442.45 925.00 107.69 -59.09 -18.62%
  YoY % 56.56% 90.36% -116.76% 164.05% 758.95% 282.25% -
  Horiz. % 29.01% 66.78% 692.76% -4,133.44% -1,565.41% -182.25% 100.00%
EY -5.83 -2.53 -0.24 0.04 0.11 0.93 -1.69 22.90%
  YoY % -130.43% -954.17% -700.00% -63.64% -88.17% 155.03% -
  Horiz. % 344.97% 149.70% 14.20% -2.37% -6.51% -55.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.67 1.05 1.12 1.68 1.40 1.77 -20.69%
  YoY % -34.33% -36.19% -6.25% -33.33% 20.00% -20.90% -
  Horiz. % 24.86% 37.85% 59.32% 63.28% 94.92% 79.10% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 23/08/18 28/08/17 25/08/16 24/08/15 25/08/14 -
Price 0.0800 0.0500 0.1200 0.1500 0.1800 0.1450 0.2500 -
P/RPS 29.20 5.11 3.95 10.06 4.36 3.68 8.22 23.50%
  YoY % 471.43% 29.37% -60.74% 130.73% 18.48% -55.23% -
  Horiz. % 355.23% 62.17% 48.05% 122.38% 53.04% 44.77% 100.00%
P/EPS -39.18 -32.89 -427.14 1,928.25 900.00 111.54 -75.76 -10.40%
  YoY % -19.12% 92.30% -122.15% 114.25% 706.89% 247.23% -
  Horiz. % 51.72% 43.41% 563.81% -2,545.21% -1,187.96% -147.23% 100.00%
EY -2.55 -3.04 -0.23 0.05 0.11 0.90 -1.32 11.59%
  YoY % 16.12% -1,221.74% -560.00% -54.55% -87.78% 168.18% -
  Horiz. % 193.18% 230.30% 17.42% -3.79% -8.33% -68.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.56 1.09 0.88 1.64 1.45 2.27 -12.76%
  YoY % 78.57% -48.62% 23.86% -46.34% 13.10% -36.12% -
  Horiz. % 44.05% 24.67% 48.02% 38.77% 72.25% 63.88% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS