[PHB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 100.74%
YoY- 128.45%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,877 20,029 7,068 2,374 12,521 9,597 2,173 259.29%
PBT -522 -1,830 378 136 -21,086 -4,062 -1,065 -37.75%
Tax -208 0 0 0 2,725 -25 -25 309.01%
NP -730 -1,830 378 136 -18,361 -4,087 -1,090 -23.39%
-
NP to SH -730 -1,830 378 136 -18,361 -4,087 -1,090 -23.39%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 15,607 21,859 6,690 2,238 30,882 13,684 3,263 183.07%
-
Net Worth 80,007 76,015 83,991 75,344 77,508 92,239 92,104 -8.93%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 80,007 76,015 83,991 75,344 77,508 92,239 92,104 -8.93%
NOSH 729,999 703,846 755,999 680,000 700,801 704,655 681,250 4.70%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.91% -9.14% 5.35% 5.73% -146.64% -42.59% -50.16% -
ROE -0.91% -2.41% 0.45% 0.18% -23.69% -4.43% -1.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.04 2.85 0.93 0.35 1.79 1.36 0.32 242.65%
EPS -0.10 -0.26 0.05 0.02 -2.62 -0.58 -0.16 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.108 0.1111 0.1108 0.1106 0.1309 0.1352 -13.02%
Adjusted Per Share Value based on latest NOSH - 680,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.14 0.19 0.07 0.02 0.12 0.09 0.02 264.63%
EPS -0.01 -0.02 0.00 0.00 -0.17 -0.04 -0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.007 0.0078 0.007 0.0072 0.0085 0.0085 -8.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.06 0.04 0.05 0.07 0.04 0.04 0.04 -
P/RPS 2.94 1.41 5.35 20.05 2.24 2.94 12.54 -61.87%
P/EPS -60.00 -15.38 100.00 350.00 -1.53 -6.90 -25.00 78.97%
EY -1.67 -6.50 1.00 0.29 -65.50 -14.50 -4.00 -44.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.37 0.45 0.63 0.36 0.31 0.30 49.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 22/08/11 30/05/11 25/02/11 29/11/10 23/08/10 -
Price 0.49 0.05 0.05 0.06 0.06 0.05 0.04 -
P/RPS 24.04 1.76 5.35 17.19 3.36 3.67 12.54 54.13%
P/EPS -490.00 -19.23 100.00 300.00 -2.29 -8.62 -25.00 623.01%
EY -0.20 -5.20 1.00 0.33 -43.67 -11.60 -4.00 -86.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 0.46 0.45 0.54 0.54 0.38 0.30 502.54%

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