[PHB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -102.33%
YoY- -2144.79%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,659 3,491 1,009 50,441 45,299 22,151 938 231.04%
PBT -1,764 -1,325 -522 -14,437 -8,099 -1,660 -1,303 22.35%
Tax 0 0 0 -1,950 0 0 0 -
NP -1,764 -1,325 -522 -16,387 -8,099 -1,660 -1,303 22.35%
-
NP to SH -1,764 -1,325 -522 -16,387 -8,099 -1,660 -1,303 22.35%
-
Tax Rate - - - - - - - -
Total Cost 7,423 4,816 1,531 66,828 53,398 23,811 2,241 122.04%
-
Net Worth 59,058 58,788 63,758 60,624 69,017 74,146 73,859 -13.83%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 59,058 58,788 63,758 60,624 69,017 74,146 73,859 -13.83%
NOSH 705,600 697,368 745,714 703,304 704,260 691,666 685,789 1.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -31.17% -37.95% -51.73% -32.49% -17.88% -7.49% -138.91% -
ROE -2.99% -2.25% -0.82% -27.03% -11.73% -2.24% -1.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.80 0.50 0.14 7.17 6.43 3.20 0.14 219.28%
EPS -0.25 -0.19 -0.07 -2.33 -1.15 -0.24 -0.19 20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0843 0.0855 0.0862 0.098 0.1072 0.1077 -15.45%
Adjusted Per Share Value based on latest NOSH - 702,372
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.07 0.05 0.01 0.66 0.59 0.29 0.01 265.49%
EPS -0.02 -0.02 -0.01 -0.21 -0.11 -0.02 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.0077 0.0083 0.0079 0.009 0.0097 0.0097 -14.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.125 0.14 0.135 0.16 0.23 0.30 0.47 -
P/RPS 15.59 27.97 99.77 2.23 3.58 9.37 343.63 -87.25%
P/EPS -50.00 -73.68 -192.86 -6.87 -20.00 -125.00 -247.37 -65.52%
EY -2.00 -1.36 -0.52 -14.56 -5.00 -0.80 -0.40 192.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.66 1.58 1.86 2.35 2.80 4.36 -51.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 28/02/13 27/11/12 28/08/12 28/05/12 -
Price 0.115 0.125 0.21 0.16 0.19 0.31 0.33 -
P/RPS 14.34 24.97 155.20 2.23 2.95 9.68 241.27 -84.74%
P/EPS -46.00 -65.79 -300.00 -6.87 -16.52 -129.17 -173.68 -58.72%
EY -2.17 -1.52 -0.33 -14.56 -6.05 -0.77 -0.58 140.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.48 2.46 1.86 1.94 2.89 3.06 -41.44%

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