[PHB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1698.88%
YoY- -191.67%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,482 1,009 5,142 23,147 21,213 938 5,152 -38.57%
PBT -803 -522 -6,338 -6,440 -358 -1,303 1,810 -
Tax 0 0 -1,950 0 0 0 -208 -
NP -803 -522 -8,288 -6,440 -358 -1,303 1,602 -
-
NP to SH -803 -522 -8,288 -6,440 -358 -1,303 1,602 -
-
Tax Rate - - - - - - 11.49% -
Total Cost 3,285 1,531 13,430 29,587 21,571 2,241 3,550 -5.04%
-
Net Worth 61,538 63,758 60,544 68,599 76,755 73,859 75,350 -12.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 61,538 63,758 60,544 68,599 76,755 73,859 75,350 -12.63%
NOSH 730,000 745,714 702,372 699,999 715,999 685,789 687,500 4.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -32.35% -51.73% -161.18% -27.82% -1.69% -138.91% 31.09% -
ROE -1.30% -0.82% -13.69% -9.39% -0.47% -1.76% 2.13% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.34 0.14 0.73 3.31 2.96 0.14 0.75 -41.01%
EPS -0.11 -0.07 -1.18 -0.92 -0.05 -0.19 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0855 0.0862 0.098 0.1072 0.1077 0.1096 -16.06%
Adjusted Per Share Value based on latest NOSH - 699,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.03 0.01 0.07 0.30 0.28 0.01 0.07 -43.18%
EPS -0.01 -0.01 -0.11 -0.08 0.00 -0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0081 0.0083 0.0079 0.009 0.01 0.0097 0.0099 -12.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.135 0.16 0.23 0.30 0.47 0.06 -
P/RPS 41.18 99.77 21.86 6.96 10.13 343.63 8.01 198.17%
P/EPS -127.27 -192.86 -13.56 -25.00 -600.00 -247.37 25.75 -
EY -0.79 -0.52 -7.38 -4.00 -0.17 -0.40 3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.58 1.86 2.35 2.80 4.36 0.55 108.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 27/11/12 28/08/12 28/05/12 29/02/12 -
Price 0.125 0.21 0.16 0.19 0.31 0.33 0.49 -
P/RPS 36.76 155.20 21.86 5.75 10.46 241.27 65.39 -31.90%
P/EPS -113.64 -300.00 -13.56 -20.65 -620.00 -173.68 210.28 -
EY -0.88 -0.33 -7.38 -4.84 -0.16 -0.58 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.46 1.86 1.94 2.89 3.06 4.47 -52.17%

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