[PASUKGB] YoY Quarter Result on 2022-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/03/22 31/12/21 - - - CAGR
Revenue 15,954 28,576 17,792 19,387 - - - -12.22% YoY % -44.17% 60.61% -8.23% - - - - Horiz. % 82.29% 147.40% 91.77% 100.00% - - -
PBT -7,250 -2,649 -4,007 -18,447 - - - -46.44% YoY % -173.69% 33.89% 78.28% - - - - Horiz. % 39.30% 14.36% 21.72% 100.00% - - -
Tax -1,675 11 -722 -15 - - - 2,239.02% YoY % -15,327.27% 101.52% -4,713.33% - - - - Horiz. % 11,166.67% -73.33% 4,813.33% 100.00% - - -
NP -8,925 -2,638 -4,729 -18,462 - - - -38.49% YoY % -238.32% 44.22% 74.39% - - - - Horiz. % 48.34% 14.29% 25.61% 100.00% - - -
NP to SH -8,436 -3,009 -4,658 -16,686 - - - -36.62% YoY % -180.36% 35.40% 72.08% - - - - Horiz. % 50.56% 18.03% 27.92% 100.00% - - -
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Total Cost 24,879 31,214 22,521 37,849 - - - -24.46% YoY % -20.30% 38.60% -40.50% - - - - Horiz. % 65.73% 82.47% 59.50% 100.00% - - -
Net Worth 1,385,806 164,349 172,423 162,230 - - - 319.52% YoY % 743.21% -4.68% 6.28% - - - - Horiz. % 854.22% 101.31% 106.28% 100.00% - - -
Dividend 30/06/23 31/03/23 31/03/22 31/12/21 - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/03/22 31/12/21 - - - CAGR
Net Worth 1,385,806 164,349 172,423 162,230 - - - 319.52% YoY % 743.21% -4.68% 6.28% - - - - Horiz. % 854.22% 101.31% 106.28% 100.00% - - -
NOSH 1,669,647 1,643,496 1,436,863 623,964 - - - 93.09% YoY % 1.59% 14.38% 130.28% - - - - Horiz. % 267.59% 263.40% 230.28% 100.00% - - -
Ratio Analysis 30/06/23 31/03/23 31/03/22 31/12/21 - - - CAGR
NP Margin -55.94 % -9.23 % -26.58 % -95.23 % - % - % - % -29.93% YoY % -506.07% 65.27% 72.09% - - - - Horiz. % 58.74% 9.69% 27.91% 100.00% - - -
ROE -0.61 % -1.83 % -2.70 % -10.29 % - % - % - % -84.87% YoY % 66.67% 32.22% 73.76% - - - - Horiz. % 5.93% 17.78% 26.24% 100.00% - - -
Per Share 30/06/23 31/03/23 31/03/22 31/12/21 - - - CAGR
RPS 0.96 1.74 1.24 3.11 - - - -54.42% YoY % -44.83% 40.32% -60.13% - - - - Horiz. % 30.87% 55.95% 39.87% 100.00% - - -
EPS -4.57 -0.18 -0.32 -2.67 - - - 43.23% YoY % -2,438.89% 43.75% 88.01% - - - - Horiz. % 171.16% 6.74% 11.99% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.8300 0.1000 0.1200 0.2600 - - - 117.27% YoY % 730.00% -16.67% -53.85% - - - - Horiz. % 319.23% 38.46% 46.15% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 190,529 30/06/23 31/03/23 31/03/22 31/12/21 - - - CAGR
RPS 8.37 15.00 9.34 10.18 - - - -12.27% YoY % -44.20% 60.60% -8.25% - - - - Horiz. % 82.22% 147.35% 91.75% 100.00% - - -
EPS -4.43 -1.58 -2.44 -8.76 - - - -36.60% YoY % -180.38% 35.25% 72.15% - - - - Horiz. % 50.57% 18.04% 27.85% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 7.2735 0.8626 0.9050 0.8515 - - - 319.51% YoY % 743.21% -4.69% 6.28% - - - - Horiz. % 854.20% 101.30% 106.28% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/03/22 31/12/21 - - - CAGR
Date 30/06/23 31/03/23 31/03/22 31/12/21 - - - -
Price 0.1650 0.0100 0.0150 0.0250 - - - -
P/RPS 17.27 0.58 1.21 0.80 - - - 679.67% YoY % 2,877.59% -52.07% 51.25% - - - - Horiz. % 2,158.75% 72.50% 151.25% 100.00% - - -
P/EPS -32.66 -5.46 -4.63 -0.93 - - - 979.41% YoY % -498.17% -17.93% -397.85% - - - - Horiz. % 3,511.83% 587.10% 497.85% 100.00% - - -
EY -3.06 -18.31 -21.61 -106.97 - - - -90.71% YoY % 83.29% 15.27% 79.80% - - - - Horiz. % 2.86% 17.12% 20.20% 100.00% - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 0.20 0.10 0.13 0.10 - - - 58.94% YoY % 100.00% -23.08% 30.00% - - - - Horiz. % 200.00% 100.00% 130.00% 100.00% - - -
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/03/22 31/12/21 - - - CAGR
Date 05/09/23 - 31/05/22 28/02/22 - - - -
Price 0.1600 0.1500 0.0200 0.0200 - - - -
P/RPS 16.74 8.63 1.62 0.64 - - - 786.43% YoY % 93.97% 432.72% 153.13% - - - - Horiz. % 2,615.62% 1,348.44% 253.12% 100.00% - - -
P/EPS -31.67 -81.93 -6.17 -0.75 - - - 1,120.96% YoY % 61.35% -1,227.88% -722.67% - - - - Horiz. % 4,222.67% 10,924.00% 822.67% 100.00% - - -
EY -3.16 -1.22 -16.21 -133.71 - - - -91.82% YoY % -159.02% 92.47% 87.88% - - - - Horiz. % 2.36% 0.91% 12.12% 100.00% - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 0.19 1.50 0.17 0.08 - - - 78.29% YoY % -87.33% 782.35% 112.50% - - - - Horiz. % 237.50% 1,875.00% 212.50% 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 
