[PHB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 163.95%
YoY- -78.05%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 14,329 6,772 5,120 12,519 7,349 7,412 8,568 40.84%
PBT 970 -3,892 -416 1,168 -2,080 -1,418 -1,380 -
Tax -869 -100 -252 152 16 0 0 -
NP 101 -3,992 -668 1,320 -2,064 -1,418 -1,380 -
-
NP to SH 101 -3,992 -668 1,320 -2,064 -1,418 -1,380 -
-
Tax Rate 89.59% - - -13.01% - - - -
Total Cost 14,228 10,764 5,788 11,199 9,413 8,830 9,948 26.91%
-
Net Worth 144,171 132,844 135,325 133,980 130,214 129,288 134,161 4.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 144,171 132,844 135,325 133,980 130,214 129,288 134,161 4.90%
NOSH 759,997 554,444 556,666 550,000 455,294 417,058 431,250 45.84%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.71% -58.95% -13.05% 10.54% -28.08% -19.13% -16.11% -
ROE 0.07% -3.01% -0.49% 0.99% -1.59% -1.10% -1.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.89 1.22 0.92 2.28 1.61 1.78 1.99 -3.37%
EPS 0.01 -0.72 -0.12 0.24 -0.45 -0.34 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.2396 0.2431 0.2436 0.286 0.31 0.3111 -28.07%
Adjusted Per Share Value based on latest NOSH - 541,132
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.13 0.06 0.05 0.12 0.07 0.07 0.08 38.17%
EPS 0.00 -0.04 -0.01 0.01 -0.02 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0123 0.0125 0.0124 0.012 0.0119 0.0124 4.77%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.10 0.12 0.14 0.16 0.17 0.10 0.11 -
P/RPS 5.30 9.82 15.22 7.03 10.53 5.63 5.54 -2.90%
P/EPS 750.00 -16.67 -116.67 66.67 -37.50 -29.41 -34.38 -
EY 0.13 -6.00 -0.86 1.50 -2.67 -3.40 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.58 0.66 0.59 0.32 0.35 31.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 30/05/06 27/02/06 25/11/05 30/08/05 27/05/05 -
Price 0.14 0.11 0.12 0.16 0.17 0.17 0.09 -
P/RPS 7.43 9.01 13.05 7.03 10.53 9.57 4.53 39.03%
P/EPS 1,050.00 -15.28 -100.00 66.67 -37.50 -50.00 -28.13 -
EY 0.10 -6.55 -1.00 1.50 -2.67 -2.00 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.49 0.66 0.59 0.55 0.29 86.62%

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