[PASUKGB] QoQ Quarter Result on 2022-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 31,770 32,415 19,988 17,792 19,387 18,218 22,131 27.17% QoQ % -1.99% 62.17% 12.34% -8.23% 6.42% -17.68% - Horiz. % 143.55% 146.47% 90.32% 80.39% 87.60% 82.32% 100.00%
PBT 3,873 -6,256 -3,706 -4,007 -18,447 -1,243 94 1,084.87% QoQ % 161.91% -68.81% 7.51% 78.28% -1,384.07% -1,422.34% - Horiz. % 4,120.21% -6,655.32% -3,942.55% -4,262.77% -19,624.47% -1,322.34% 100.00%
Tax 9 11 -765 -722 -15 -180 13 -21.69% QoQ % -18.18% 101.44% -5.96% -4,713.33% 91.67% -1,484.62% - Horiz. % 69.23% 84.62% -5,884.62% -5,553.85% -115.38% -1,384.62% 100.00%
NP 3,882 -6,245 -4,471 -4,729 -18,462 -1,423 107 988.78% QoQ % 162.16% -39.68% 5.46% 74.39% -1,197.40% -1,429.91% - Horiz. % 3,628.04% -5,836.45% -4,178.50% -4,419.63% -17,254.21% -1,329.91% 100.00%
NP to SH 3,968 -6,235 -4,551 -4,658 -16,686 -1,305 186 664.92% QoQ % 163.64% -37.00% 2.30% 72.08% -1,178.62% -801.61% - Horiz. % 2,133.33% -3,352.15% -2,446.77% -2,504.30% -8,970.97% -701.61% 100.00%
Tax Rate -0.23 % - % - % - % - % - % -13.83 % -93.44% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1.66% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 27,888 38,660 24,459 22,521 37,849 19,641 22,024 16.99% QoQ % -27.86% 58.06% 8.61% -40.50% 92.70% -10.82% - Horiz. % 126.63% 175.54% 111.06% 102.26% 171.85% 89.18% 100.00%
Net Worth 156,881 156,881 166,333 172,423 162,230 176,294 81,196 54.94% QoQ % 0.00% -5.68% -3.53% 6.28% -7.98% 117.12% - Horiz. % 193.21% 193.21% 204.85% 212.35% 199.80% 217.12% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 156,881 156,881 166,333 172,423 162,230 176,294 81,196 54.94% QoQ % 0.00% -5.68% -3.53% 6.28% -7.98% 117.12% - Horiz. % 193.21% 193.21% 204.85% 212.35% 199.80% 217.12% 100.00%
NOSH 1,568,815 1,568,815 1,512,119 1,436,863 623,964 440,737 153,201 369.57% QoQ % 0.00% 3.75% 5.24% 130.28% 41.57% 187.69% - Horiz. % 1,024.02% 1,024.02% 987.02% 937.89% 407.28% 287.69% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.22 % -19.27 % -22.37 % -26.58 % -95.23 % -7.81 % 0.48 % 760.32% QoQ % 163.41% 13.86% 15.84% 72.09% -1,119.33% -1,727.08% - Horiz. % 2,545.83% -4,014.58% -4,660.42% -5,537.50% -19,839.58% -1,627.08% 100.00%
ROE 2.53 % -3.97 % -2.74 % -2.70 % -10.29 % -0.74 % 0.23 % 392.45% QoQ % 163.73% -44.89% -1.48% 73.76% -1,290.54% -421.74% - Horiz. % 1,100.00% -1,726.09% -1,191.30% -1,173.91% -4,473.91% -321.74% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.03 2.07 1.32 1.24 3.11 4.13 14.45 -72.88% QoQ % -1.93% 56.82% 6.45% -60.13% -24.70% -71.42% - Horiz. % 14.05% 14.33% 9.13% 8.58% 21.52% 28.58% 100.00%
EPS 0.25 -0.40 -0.30 -0.32 -2.67 -0.30 0.12 62.90% QoQ % 162.50% -33.33% 6.25% 88.01% -790.00% -350.00% - Horiz. % 208.33% -333.33% -250.00% -266.67% -2,225.00% -250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.1100 0.1200 0.2600 0.4000 0.5300 -67.00% QoQ % 0.00% -9.09% -8.33% -53.85% -35.00% -24.53% - Horiz. % 18.87% 18.87% 20.75% 22.64% 49.06% 75.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 190,529 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.67 17.01 10.49 9.34 10.18 9.56 11.62 27.12% QoQ % -2.00% 62.15% 12.31% -8.25% 6.49% -17.73% - Horiz. % 143.46% 146.39% 90.28% 80.38% 87.61% 82.27% 100.00%
EPS 2.08 -3.27 -2.39 -2.44 -8.76 -0.68 0.10 652.16% QoQ % 163.61% -36.82% 2.05% 72.15% -1,188.24% -780.00% - Horiz. % 2,080.00% -3,270.00% -2,390.00% -2,440.00% -8,760.00% -680.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8234 0.8234 0.8730 0.9050 0.8515 0.9253 0.4262 54.93% QoQ % 0.00% -5.68% -3.54% 6.28% -7.98% 117.10% - Horiz. % 193.20% 193.20% 204.83% 212.34% 199.79% 217.10% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0150 0.0200 0.0150 0.0150 0.0250 0.0500 0.1450 -
P/RPS 0.74 0.97 1.13 1.21 0.80 1.21 1.00 -18.14% QoQ % -23.71% -14.16% -6.61% 51.25% -33.88% 21.00% - Horiz. % 74.00% 97.00% 113.00% 121.00% 80.00% 121.00% 100.00%
P/EPS 5.93 -5.03 -4.98 -4.63 -0.93 -16.89 119.43 -86.42% QoQ % 217.89% -1.00% -7.56% -397.85% 94.49% -114.14% - Horiz. % 4.97% -4.21% -4.17% -3.88% -0.78% -14.14% 100.00%
EY 16.86 -19.87 -20.06 -21.61 -106.97 -5.92 0.84 634.54% QoQ % 184.85% 0.95% 7.17% 79.80% -1,706.93% -804.76% - Horiz. % 2,007.14% -2,365.48% -2,388.10% -2,572.62% -12,734.52% -704.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.15 0.20 0.14 0.13 0.10 0.13 0.27 -32.35% QoQ % -25.00% 42.86% 7.69% 30.00% -23.08% -51.85% - Horiz. % 55.56% 74.07% 51.85% 48.15% 37.04% 48.15% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 29/09/21 -
Price 0.0150 0.0200 0.0200 0.0200 0.0200 0.0400 0.0550 -
P/RPS 0.74 0.97 1.51 1.62 0.64 0.97 0.38 55.75% QoQ % -23.71% -35.76% -6.79% 153.13% -34.02% 155.26% - Horiz. % 194.74% 255.26% 397.37% 426.32% 168.42% 255.26% 100.00%
P/EPS 5.93 -5.03 -6.65 -6.17 -0.75 -13.51 45.30 -74.12% QoQ % 217.89% 24.36% -7.78% -722.67% 94.45% -129.82% - Horiz. % 13.09% -11.10% -14.68% -13.62% -1.66% -29.82% 100.00%
EY 16.86 -19.87 -15.05 -16.21 -133.71 -7.40 2.21 286.10% QoQ % 184.85% -32.03% 7.16% 87.88% -1,706.89% -434.84% - Horiz. % 762.90% -899.10% -681.00% -733.48% -6,050.23% -334.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.15 0.20 0.18 0.17 0.08 0.10 0.10 30.94% QoQ % -25.00% 11.11% 5.88% 112.50% -20.00% 0.00% - Horiz. % 150.00% 200.00% 180.00% 170.00% 80.00% 100.00% 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.
Comment
PBG 1st Qtr 2022 Report.pdf 
