[PHB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -225.26%
YoY- -342.57%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,982 4,036 50,441 60,398 44,302 3,752 14,877 -39.63%
PBT -2,650 -2,088 -14,437 -10,798 -3,320 -5,212 -522 195.67%
Tax 0 0 -1,950 0 0 0 -208 -
NP -2,650 -2,088 -16,387 -10,798 -3,320 -5,212 -730 136.38%
-
NP to SH -2,650 -2,088 -16,387 -10,798 -3,320 -5,212 -730 136.38%
-
Tax Rate - - - - - - - -
Total Cost 9,632 6,124 66,828 71,197 47,622 8,964 15,607 -27.53%
-
Net Worth 58,788 63,758 60,624 69,017 74,146 73,859 80,007 -18.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,788 63,758 60,624 69,017 74,146 73,859 80,007 -18.58%
NOSH 697,368 745,714 703,304 704,260 691,666 685,789 729,999 -3.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -37.95% -51.73% -32.49% -17.88% -7.49% -138.91% -4.91% -
ROE -4.51% -3.27% -27.03% -15.65% -4.48% -7.06% -0.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.00 0.54 7.17 8.58 6.41 0.55 2.04 -37.85%
EPS -0.38 -0.28 -2.33 -1.53 -0.48 -0.76 -0.10 143.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0855 0.0862 0.098 0.1072 0.1077 0.1096 -16.06%
Adjusted Per Share Value based on latest NOSH - 699,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.09 0.05 0.66 0.79 0.58 0.05 0.19 -39.26%
EPS -0.03 -0.03 -0.21 -0.14 -0.04 -0.07 -0.01 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.0083 0.0079 0.009 0.0097 0.0097 0.0105 -18.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.135 0.16 0.23 0.30 0.47 0.06 -
P/RPS 13.98 24.94 2.23 2.68 4.68 85.91 2.94 183.04%
P/EPS -36.84 -48.21 -6.87 -15.00 -62.50 -61.84 -60.00 -27.78%
EY -2.71 -2.07 -14.56 -6.67 -1.60 -1.62 -1.67 38.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.58 1.86 2.35 2.80 4.36 0.55 108.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 27/11/12 28/08/12 28/05/12 29/02/12 -
Price 0.125 0.21 0.16 0.19 0.31 0.33 0.49 -
P/RPS 12.49 38.80 2.23 2.22 4.84 60.32 24.04 -35.39%
P/EPS -32.89 -75.00 -6.87 -12.39 -64.58 -43.42 -490.00 -83.51%
EY -3.04 -1.33 -14.56 -8.07 -1.55 -2.30 -0.20 514.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.46 1.86 1.94 2.89 3.06 4.47 -52.17%

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