[PHB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 38.97%
YoY- 134.68%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,752 14,877 26,705 14,136 9,496 12,521 12,796 -55.83%
PBT -5,212 -522 -2,440 756 544 -21,086 -5,416 -2.52%
Tax 0 -208 0 0 0 2,725 -33 -
NP -5,212 -730 -2,440 756 544 -18,361 -5,449 -2.91%
-
NP to SH -5,212 -730 -2,440 756 544 -18,361 -5,449 -2.91%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 8,964 15,607 29,145 13,380 8,952 30,882 18,245 -37.70%
-
Net Worth 73,859 80,007 76,015 83,991 75,344 77,508 92,239 -13.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 73,859 80,007 76,015 83,991 75,344 77,508 92,239 -13.75%
NOSH 685,789 729,999 703,846 755,999 680,000 700,801 704,655 -1.79%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -138.91% -4.91% -9.14% 5.35% 5.73% -146.64% -42.59% -
ROE -7.06% -0.91% -3.21% 0.90% 0.72% -23.69% -5.91% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.55 2.04 3.79 1.87 1.40 1.79 1.82 -54.93%
EPS -0.76 -0.10 -0.35 0.10 0.08 -2.62 -0.77 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1096 0.108 0.1111 0.1108 0.1106 0.1309 -12.18%
Adjusted Per Share Value based on latest NOSH - 806,666
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.05 0.19 0.35 0.19 0.12 0.16 0.17 -55.74%
EPS -0.07 -0.01 -0.03 0.01 0.01 -0.24 -0.07 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0105 0.0099 0.011 0.0099 0.0101 0.0121 -13.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.47 0.06 0.04 0.05 0.07 0.04 0.04 -
P/RPS 85.91 2.94 1.05 2.67 5.01 2.24 2.20 1048.45%
P/EPS -61.84 -60.00 -11.54 50.00 87.50 -1.53 -5.17 422.23%
EY -1.62 -1.67 -8.67 2.00 1.14 -65.50 -19.33 -80.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 0.55 0.37 0.45 0.63 0.36 0.31 481.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 22/11/11 22/08/11 30/05/11 25/02/11 29/11/10 -
Price 0.33 0.49 0.05 0.05 0.06 0.06 0.05 -
P/RPS 60.32 24.04 1.32 2.67 4.30 3.36 2.75 682.11%
P/EPS -43.42 -490.00 -14.42 50.00 75.00 -2.29 -6.47 255.37%
EY -2.30 -0.20 -6.93 2.00 1.33 -43.67 -15.47 -71.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 4.47 0.46 0.45 0.54 0.54 0.38 301.24%

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