[PHB] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 11.68%
YoY- 4.37%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,992 7,740 9,509 13,406 12,228 12,015 10,797 -67.62%
PBT -11,008 -3,801 -1,964 976 424 12,501 43,133 -
Tax 0 -255 -340 -500 0 -2,167 -2,118 -
NP -11,008 -4,056 -2,304 476 424 10,334 41,014 -
-
NP to SH -11,008 -4,053 -2,301 478 428 10,338 41,020 -
-
Tax Rate - - - 51.23% 0.00% 17.33% 4.91% -
Total Cost 13,000 11,796 11,813 12,930 11,804 1,681 -30,217 -
-
Net Worth 107,839 72,395 74,762 69,549 75,207 75,034 97,048 7.28%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 107,839 72,395 74,762 69,549 75,207 75,034 97,048 7.28%
NOSH 1,628,991 876,459 876,459 796,666 863,460 863,460 864,185 52.65%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -552.61% -52.40% -24.23% 3.55% 3.47% 86.01% 379.86% -
ROE -10.21% -5.60% -3.08% 0.69% 0.57% 13.78% 42.27% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.12 0.88 1.08 1.68 1.42 1.39 1.25 -79.06%
EPS -0.68 -0.47 -0.27 0.06 0.04 1.20 4.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0826 0.0853 0.0873 0.0871 0.0869 0.1123 -29.71%
Adjusted Per Share Value based on latest NOSH - 665,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.02 0.07 0.09 0.12 0.11 0.11 0.10 -65.83%
EPS -0.10 -0.04 -0.02 0.00 0.00 0.10 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.0067 0.0069 0.0064 0.007 0.0069 0.009 7.28%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.035 0.065 0.06 0.09 0.105 0.08 0.08 -
P/RPS 28.62 7.36 5.53 5.35 7.41 5.75 6.40 171.67%
P/EPS -5.18 -14.06 -22.85 150.00 211.83 6.68 1.69 -
EY -19.31 -7.11 -4.38 0.67 0.47 14.97 59.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.79 0.70 1.03 1.21 0.92 0.71 -17.72%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 23/02/18 06/11/17 28/08/17 29/05/17 27/02/17 21/11/16 -
Price 0.025 0.045 0.06 0.06 0.09 0.09 0.08 -
P/RPS 20.44 5.10 5.53 3.57 6.36 6.47 6.40 117.02%
P/EPS -3.70 -9.73 -22.85 100.00 181.57 7.52 1.69 -
EY -27.03 -10.28 -4.38 1.00 0.55 13.30 59.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.70 0.69 1.03 1.04 0.71 -34.10%

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