[PHB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -105.74%
YoY- -127.89%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,519 5,512 3,706 2,142 22,299 16,487 11,282 7.16%
PBT 1,168 -1,560 -709 -345 7,002 4,703 3,253 -49.38%
Tax 152 12 0 0 -989 -706 -607 -
NP 1,320 -1,548 -709 -345 6,013 3,997 2,646 -37.01%
-
NP to SH 1,320 -1,548 -709 -345 6,013 3,997 2,646 -37.01%
-
Tax Rate -13.01% - - - 14.12% 15.01% 18.66% -
Total Cost 11,199 7,060 4,415 2,487 16,286 12,490 8,636 18.86%
-
Net Worth 133,980 130,214 129,288 134,161 130,073 127,749 126,667 3.80%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 133,980 130,214 129,288 134,161 130,073 127,749 126,667 3.80%
NOSH 550,000 455,294 417,058 431,250 311,554 309,844 189,000 103.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.54% -28.08% -19.13% -16.11% 26.97% 24.24% 23.45% -
ROE 0.99% -1.19% -0.55% -0.26% 4.62% 3.13% 2.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.28 1.21 0.89 0.50 7.16 5.32 5.97 -47.26%
EPS 0.24 -0.34 -0.17 -0.08 1.93 1.29 1.40 -69.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.286 0.31 0.3111 0.4175 0.4123 0.6702 -48.97%
Adjusted Per Share Value based on latest NOSH - 431,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.12 0.05 0.03 0.02 0.21 0.15 0.10 12.88%
EPS 0.01 -0.01 -0.01 0.00 0.06 0.04 0.02 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.012 0.0119 0.0124 0.012 0.0118 0.0117 3.93%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.16 0.17 0.10 0.11 0.17 0.14 0.16 -
P/RPS 7.03 14.04 11.25 22.15 2.38 2.63 2.68 89.86%
P/EPS 66.67 -50.00 -58.82 -137.50 8.81 10.85 11.43 222.99%
EY 1.50 -2.00 -1.70 -0.73 11.35 9.21 8.75 -69.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.32 0.35 0.41 0.34 0.24 95.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 30/08/05 27/05/05 25/02/05 29/11/04 24/08/04 -
Price 0.16 0.17 0.17 0.09 0.14 0.16 0.11 -
P/RPS 7.03 14.04 19.13 18.12 1.96 3.01 1.84 143.79%
P/EPS 66.67 -50.00 -100.00 -112.50 7.25 12.40 7.86 314.29%
EY 1.50 -2.00 -1.00 -0.89 13.79 8.06 12.73 -75.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.55 0.29 0.34 0.39 0.16 156.54%

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