[PHB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.06%
YoY- 482.85%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 3,706 2,142 22,299 16,487 11,282 5,215 7,280 -36.27%
PBT -709 -345 7,002 4,703 3,253 1,499 -1,311 -33.64%
Tax 0 0 -989 -706 -607 -262 -231 -
NP -709 -345 6,013 3,997 2,646 1,237 -1,542 -40.45%
-
NP to SH -709 -345 6,013 3,997 2,646 1,237 -1,542 -40.45%
-
Tax Rate - - 14.12% 15.01% 18.66% 17.48% - -
Total Cost 4,415 2,487 16,286 12,490 8,636 3,978 8,822 -36.99%
-
Net Worth 129,288 134,161 130,073 127,749 126,667 124,187 124,202 2.71%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 129,288 134,161 130,073 127,749 126,667 124,187 124,202 2.71%
NOSH 417,058 431,250 311,554 309,844 189,000 187,424 179,302 75.64%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -19.13% -16.11% 26.97% 24.24% 23.45% 23.72% -21.18% -
ROE -0.55% -0.26% 4.62% 3.13% 2.09% 1.00% -1.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.89 0.50 7.16 5.32 5.97 2.78 4.06 -63.67%
EPS -0.17 -0.08 1.93 1.29 1.40 0.66 -0.86 -66.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.3111 0.4175 0.4123 0.6702 0.6626 0.6927 -41.52%
Adjusted Per Share Value based on latest NOSH - 307,045
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.03 0.02 0.21 0.15 0.10 0.05 0.07 -43.18%
EPS -0.01 0.00 0.06 0.04 0.02 0.01 -0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0124 0.012 0.0118 0.0117 0.0115 0.0115 2.30%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.10 0.11 0.17 0.14 0.16 0.31 0.44 -
P/RPS 11.25 22.15 2.38 2.63 2.68 11.14 10.84 2.50%
P/EPS -58.82 -137.50 8.81 10.85 11.43 46.97 -51.16 9.75%
EY -1.70 -0.73 11.35 9.21 8.75 2.13 -1.95 -8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.41 0.34 0.24 0.47 0.64 -37.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 29/11/04 24/08/04 21/05/04 27/02/04 -
Price 0.17 0.09 0.14 0.16 0.11 0.17 0.41 -
P/RPS 19.13 18.12 1.96 3.01 1.84 6.11 10.10 53.14%
P/EPS -100.00 -112.50 7.25 12.40 7.86 25.76 -47.67 63.94%
EY -1.00 -0.89 13.79 8.06 12.73 3.88 -2.10 -39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.29 0.34 0.39 0.16 0.26 0.59 -4.57%

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