[PHB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 72.64%
YoY- 43.24%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 14,240 8,894 8,142 5,572 10,179 10,777 9,758 28.56%
PBT -13,968 -13,910 -4,622 -6,248 -21,556 -12,541 -8,344 40.85%
Tax -20 -26 0 0 -1,283 -10 -16 15.99%
NP -13,988 -13,937 -4,622 -6,248 -22,839 -12,552 -8,360 40.80%
-
NP to SH -13,988 -13,937 -4,622 -6,248 -22,839 -12,540 -8,360 40.80%
-
Tax Rate - - - - - - - -
Total Cost 28,228 22,831 12,764 11,820 33,018 23,329 18,118 34.28%
-
Net Worth 138,882 142,480 42,539 92,497 93,745 107,053 106,373 19.39%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 138,882 142,480 42,539 92,497 93,745 107,053 106,373 19.39%
NOSH 7,195,967 7,195,967 7,195,967 1,798,991 1,743,506 1,748,991 1,628,991 168.49%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -98.23% -156.69% -56.77% -112.13% -224.37% -116.47% -85.67% -
ROE -10.07% -9.78% -10.87% -6.75% -24.36% -11.71% -7.86% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.20 0.12 0.39 0.31 0.58 0.62 0.60 -51.82%
EPS -0.42 -0.37 -0.24 -0.36 -1.44 -0.81 -0.52 -13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0198 0.0203 0.0518 0.0536 0.0613 0.0653 -55.53%
Adjusted Per Share Value based on latest NOSH - 1,798,991
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.13 0.08 0.08 0.05 0.09 0.10 0.09 27.69%
EPS -0.13 -0.13 -0.04 -0.06 -0.21 -0.12 -0.08 38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0132 0.0039 0.0085 0.0087 0.0099 0.0098 19.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.01 0.01 0.005 0.025 0.02 0.025 0.025 -
P/RPS 5.05 8.09 1.29 8.01 3.44 4.05 4.17 13.57%
P/EPS -5.14 -5.16 -2.27 -7.14 -1.53 -3.48 -4.87 3.65%
EY -19.44 -19.37 -44.11 -14.00 -65.29 -28.72 -20.53 -3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.25 0.48 0.37 0.41 0.38 23.18%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 14/02/20 20/11/19 16/08/19 29/05/19 27/02/19 26/11/18 27/08/18 -
Price 0.005 0.005 0.01 0.01 0.02 0.02 0.03 -
P/RPS 2.53 4.05 2.57 3.20 3.44 3.24 5.01 -36.50%
P/EPS -2.57 -2.58 -4.53 -2.86 -1.53 -2.79 -5.85 -42.12%
EY -38.88 -38.74 -22.06 -34.99 -65.29 -35.90 -17.11 72.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.49 0.19 0.37 0.33 0.46 -31.56%

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