[PHB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -26.92%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,296 7,329 7,545 6,982 4,036 50,441 60,398 -85.63%
PBT 2,984 -4,153 -2,352 -2,650 -2,088 -14,437 -10,798 -
Tax -5,968 1,751 0 0 0 -1,950 0 -
NP -2,984 -2,402 -2,352 -2,650 -2,088 -16,387 -10,798 -57.60%
-
NP to SH -2,984 -2,402 -2,352 -2,650 -2,088 -16,387 -10,798 -57.60%
-
Tax Rate 200.00% - - - - - - -
Total Cost 6,280 9,731 9,897 9,632 6,124 66,828 71,197 -80.21%
-
Net Worth 55,407 58,495 59,058 58,788 63,758 60,624 69,017 -13.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 55,407 58,495 59,058 58,788 63,758 60,624 69,017 -13.63%
NOSH 678,181 706,470 705,599 697,368 745,714 703,304 704,260 -2.48%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -90.53% -32.77% -31.17% -37.95% -51.73% -32.49% -17.88% -
ROE -5.39% -4.11% -3.98% -4.51% -3.27% -27.03% -15.65% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.49 1.04 1.07 1.00 0.54 7.17 8.58 -85.19%
EPS -0.44 -0.34 -0.33 -0.38 -0.28 -2.33 -1.53 -56.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0828 0.0837 0.0843 0.0855 0.0862 0.098 -11.43%
Adjusted Per Share Value based on latest NOSH - 730,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.03 0.07 0.07 0.06 0.04 0.47 0.56 -85.81%
EPS -0.03 -0.02 -0.02 -0.02 -0.02 -0.15 -0.10 -55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0051 0.0054 0.0055 0.0054 0.0059 0.0056 0.0064 -14.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.115 0.11 0.125 0.14 0.135 0.16 0.23 -
P/RPS 23.66 10.60 11.69 13.98 24.94 2.23 2.68 327.72%
P/EPS -26.14 -32.35 -37.50 -36.84 -48.21 -6.87 -15.00 44.86%
EY -3.83 -3.09 -2.67 -2.71 -2.07 -14.56 -6.67 -30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.33 1.49 1.66 1.58 1.86 2.35 -28.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 27/11/12 -
Price 0.125 0.14 0.115 0.125 0.21 0.16 0.19 -
P/RPS 25.72 13.50 10.75 12.49 38.80 2.23 2.22 412.77%
P/EPS -28.41 -41.18 -34.50 -32.89 -75.00 -6.87 -12.39 73.97%
EY -3.52 -2.43 -2.90 -3.04 -1.33 -14.56 -8.07 -42.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.69 1.37 1.48 2.46 1.86 1.94 -14.65%

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