[PHB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -421.37%
YoY- 59.42%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,173 962 15,296 8,978 8,006 1,925 8,740 -60.56%
PBT -1,065 -453 -29,801 -1,407 -12 -283 -9,391 -76.66%
Tax -25 -25 1,260 -350 -325 -65 -257 -78.93%
NP -1,090 -478 -28,541 -1,757 -337 -348 -9,648 -76.72%
-
NP to SH -1,090 -478 -28,541 -1,757 -337 -348 -9,648 -76.72%
-
Tax Rate - - - - - - - -
Total Cost 3,263 1,440 43,837 10,735 8,343 2,273 18,388 -68.52%
-
Net Worth 92,104 92,936 95,861 122,919 119,230 123,122 124,931 -18.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 92,104 92,936 95,861 122,919 119,230 123,122 124,931 -18.43%
NOSH 681,250 682,857 701,253 702,800 673,999 695,999 704,233 -2.19%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -50.16% -49.69% -186.59% -19.57% -4.21% -18.08% -110.39% -
ROE -1.18% -0.51% -29.77% -1.43% -0.28% -0.28% -7.72% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.32 0.14 2.18 1.28 1.19 0.28 1.24 -59.56%
EPS -0.16 -0.07 -4.07 -0.25 -0.05 -0.05 -1.37 -76.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1352 0.1361 0.1367 0.1749 0.1769 0.1769 0.1774 -16.60%
Adjusted Per Share Value based on latest NOSH - 709,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.03 0.01 0.20 0.12 0.10 0.03 0.11 -58.04%
EPS -0.01 -0.01 -0.37 -0.02 0.00 0.00 -0.13 -81.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0122 0.0125 0.0161 0.0156 0.0161 0.0164 -18.39%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.04 0.05 0.05 0.05 0.06 0.04 0.05 -
P/RPS 12.54 35.49 2.29 3.91 5.05 14.46 4.03 113.58%
P/EPS -25.00 -71.43 -1.23 -20.00 -120.00 -80.00 -3.65 261.93%
EY -4.00 -1.40 -81.40 -5.00 -0.83 -1.25 -27.40 -72.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.37 0.29 0.34 0.23 0.28 4.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 25/02/10 24/11/09 25/08/09 27/05/09 25/02/09 -
Price 0.04 0.05 0.05 0.06 0.05 0.06 0.04 -
P/RPS 12.54 35.49 2.29 4.70 4.21 21.69 3.22 148.14%
P/EPS -25.00 -71.43 -1.23 -24.00 -100.00 -120.00 -2.92 320.15%
EY -4.00 -1.40 -81.40 -4.17 -1.00 -0.83 -34.25 -76.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.37 0.34 0.28 0.34 0.23 19.43%

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