[PHB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
19-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 10.46%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 26,784 28,010 32,656 62,366 65,586 72,858 48,056 -32.25%
PBT -5,641 -6,128 -16,320 -6,612 -7,998 -7,104 -10,980 -35.82%
Tax 2 0 0 -550 0 0 0 -
NP -5,638 -6,128 -16,320 -7,162 -7,998 -7,104 -10,980 -35.85%
-
NP to SH -5,638 -6,128 -16,320 -7,162 -7,998 -7,104 -10,980 -35.85%
-
Tax Rate - - - - - - - -
Total Cost 32,422 34,138 48,976 69,528 73,585 79,962 59,036 -32.91%
-
Net Worth 147,880 151,435 150,043 153 148,173 151,045 142,668 2.41%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 147,880 151,435 150,043 153 148,173 151,045 142,668 2.41%
NOSH 10,768,198 10,598,198 10,572,528 10,564,951 10,519,451 10,002,985 10,002,985 5.03%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -21.05% -21.88% -49.98% -11.48% -12.20% -9.75% -22.85% -
ROE -3.81% -4.05% -10.88% -4,668.75% -5.40% -4.70% -7.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.25 0.26 0.31 589.49 0.65 0.73 0.51 -37.80%
EPS -0.05 -0.06 0.16 -0.07 -0.08 -0.08 -0.12 -44.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.0143 0.0142 0.0145 0.0146 0.0151 0.0152 -5.78%
Adjusted Per Share Value based on latest NOSH - 10,564,951
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.35 0.37 0.43 0.82 0.86 0.95 0.63 -32.39%
EPS -0.07 -0.08 -0.21 -0.09 -0.10 -0.09 -0.14 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0198 0.0196 0.00 0.0194 0.0198 0.0187 2.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.01 0.02 0.02 0.025 0.02 0.01 0.005 -
P/RPS 3.97 7.56 6.47 0.00 3.09 1.37 0.98 153.90%
P/EPS -18.87 -34.56 -12.95 -0.04 -25.38 -14.08 -4.27 169.05%
EY -5.30 -2.89 -7.72 -2,707.86 -3.94 -7.10 -23.40 -62.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.40 1.41 1.72 1.37 0.66 0.33 68.14%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 11/06/21 19/03/21 20/11/20 25/08/20 29/06/20 -
Price 0.01 0.01 0.02 0.03 0.035 0.03 0.015 -
P/RPS 3.97 3.78 6.47 0.01 5.42 4.12 2.93 22.42%
P/EPS -18.87 -17.28 -12.95 -0.04 -44.41 -42.24 -12.82 29.36%
EY -5.30 -5.79 -7.72 -2,256.55 -2.25 -2.37 -7.80 -22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 1.41 2.07 2.40 1.99 0.99 -19.11%

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