[PHB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 141.04%
YoY- 111.46%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 8,098 5,265 2,332 8,855 5,581 3,258 923 323.70%
PBT 32,350 714 107 -158 -858 -1,263 -1,388 -
Tax -1,589 -489 0 1,520 1,455 1,455 1,455 -
NP 30,761 225 107 1,362 597 192 67 5785.29%
-
NP to SH 30,765 229 108 1,439 597 193 67 5785.80%
-
Tax Rate 4.91% 68.49% 0.00% - - - - -
Total Cost -22,663 5,040 2,225 7,493 4,984 3,066 856 -
-
Net Worth 97,048 58,624 82,511 58,822 53,356 45,676 46,900 62.16%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 97,048 58,624 82,511 58,822 53,356 45,676 46,900 62.16%
NOSH 864,185 763,333 1,080,000 774,999 746,250 643,333 670,000 18.43%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 379.86% 4.27% 4.59% 15.38% 10.70% 5.89% 7.26% -
ROE 31.70% 0.39% 0.13% 2.45% 1.12% 0.42% 0.14% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.94 0.69 0.22 1.14 0.75 0.51 0.14 254.67%
EPS 3.56 0.03 0.01 0.18 0.08 0.03 0.01 4869.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1123 0.0768 0.0764 0.0759 0.0715 0.071 0.07 36.92%
Adjusted Per Share Value based on latest NOSH - 799,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.11 0.07 0.03 0.12 0.07 0.04 0.01 392.45%
EPS 0.40 0.00 0.00 0.02 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0077 0.0108 0.0077 0.007 0.006 0.0061 62.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.08 0.075 0.07 0.09 0.08 0.105 0.11 -
P/RPS 8.54 10.87 32.42 7.88 10.70 20.73 79.85 -77.37%
P/EPS 2.25 250.00 700.00 48.47 100.00 350.00 1,100.00 -98.37%
EY 44.50 0.40 0.14 2.06 1.00 0.29 0.09 6082.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.98 0.92 1.19 1.12 1.48 1.57 -40.99%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 24/08/16 30/05/16 24/02/16 27/11/15 27/08/15 29/05/15 -
Price 0.08 0.08 0.07 0.08 0.095 0.08 0.105 -
P/RPS 8.54 11.60 32.42 7.00 12.70 15.80 76.22 -76.66%
P/EPS 2.25 266.67 700.00 43.09 118.75 266.67 1,050.00 -98.31%
EY 44.50 0.38 0.14 2.32 0.84 0.38 0.10 5664.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.04 0.92 1.05 1.33 1.13 1.50 -39.18%

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