[PHB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 13334.5%
YoY- 5053.27%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 6,703 3,057 12,015 8,098 5,265 2,332 8,855 -16.95%
PBT 488 106 12,501 32,350 714 107 -158 -
Tax -250 0 -2,167 -1,589 -489 0 1,520 -
NP 238 106 10,334 30,761 225 107 1,362 -68.77%
-
NP to SH 239 107 10,338 30,765 229 108 1,439 -69.81%
-
Tax Rate 51.23% 0.00% 17.33% 4.91% 68.49% 0.00% - -
Total Cost 6,465 2,951 1,681 -22,663 5,040 2,225 7,493 -9.37%
-
Net Worth 69,549 75,207 75,034 97,048 58,624 82,511 58,822 11.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 69,549 75,207 75,034 97,048 58,624 82,511 58,822 11.82%
NOSH 796,666 863,460 863,460 864,185 763,333 1,080,000 774,999 1.85%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.55% 3.47% 86.01% 379.86% 4.27% 4.59% 15.38% -
ROE 0.34% 0.14% 13.78% 31.70% 0.39% 0.13% 2.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.84 0.35 1.39 0.94 0.69 0.22 1.14 -18.43%
EPS 0.03 0.01 1.20 3.56 0.03 0.01 0.18 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0871 0.0869 0.1123 0.0768 0.0764 0.0759 9.78%
Adjusted Per Share Value based on latest NOSH - 867,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.06 0.03 0.11 0.07 0.05 0.02 0.08 -17.46%
EPS 0.00 0.00 0.10 0.28 0.00 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.007 0.0069 0.009 0.0054 0.0076 0.0054 12.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.09 0.105 0.08 0.08 0.075 0.07 0.09 -
P/RPS 10.70 29.66 5.75 8.54 10.87 32.42 7.88 22.64%
P/EPS 300.00 847.32 6.68 2.25 250.00 700.00 48.47 237.47%
EY 0.33 0.12 14.97 44.50 0.40 0.14 2.06 -70.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 0.92 0.71 0.98 0.92 1.19 -9.18%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 21/11/16 24/08/16 30/05/16 24/02/16 -
Price 0.06 0.09 0.09 0.08 0.08 0.07 0.08 -
P/RPS 7.13 25.42 6.47 8.54 11.60 32.42 7.00 1.23%
P/EPS 200.00 726.27 7.52 2.25 266.67 700.00 43.09 178.51%
EY 0.50 0.14 13.30 44.50 0.38 0.14 2.32 -64.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 1.04 0.71 1.04 0.92 1.05 -24.43%

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 1 of 1 comments

wildkid

Revenue 8,098 5,265 2,332 8,855 5,581 3,258 923 323.71%


PBT 32,350 714 107 -128 -858 -1,263 -1,388 -


Tax -1,589 -489 0 1,520 1,455 1,455 1,455 -


NP 30,761 225 107 1,392 597 192 67 5,785.30%



why so weird? Profit Before Tax (PBT) 32,350mil however revenue only 8,098mil. Anyone can enlighten me?

2017-02-14 07:11

Post a Comment