[PHB] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 25136.36%
YoY- 7439.75%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 3,646 3,057 3,917 2,833 2,933 2,332 3,274 7.44%
PBT 382 106 -19,849 31,636 607 107 700 -33.24%
Tax -250 0 -578 -1,100 -489 0 65 -
NP 132 106 -20,427 30,536 118 107 765 -69.03%
-
NP to SH 133 107 -20,427 30,536 121 108 842 -70.81%
-
Tax Rate 65.45% 0.00% - 3.48% 80.56% 0.00% -9.29% -
Total Cost 3,514 2,951 24,344 -27,703 2,815 2,225 2,509 25.20%
-
Net Worth 58,054 75,207 75,034 97,420 92,928 82,511 60,720 -2.95%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 58,054 75,207 75,034 97,420 92,928 82,511 60,720 -2.95%
NOSH 665,000 863,460 863,460 867,500 1,210,000 1,080,000 799,999 -11.60%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.62% 3.47% -521.50% 1,077.87% 4.02% 4.59% 23.37% -
ROE 0.23% 0.14% -27.22% 31.34% 0.13% 0.13% 1.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.55 0.35 0.45 0.33 0.24 0.22 0.41 21.65%
EPS 0.02 0.01 -2.33 3.52 0.01 0.01 0.11 -67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0871 0.0869 0.1123 0.0768 0.0764 0.0759 9.78%
Adjusted Per Share Value based on latest NOSH - 867,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.05 0.04 0.05 0.04 0.04 0.03 0.04 16.05%
EPS 0.00 0.00 -0.27 0.40 0.00 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0098 0.0098 0.0128 0.0122 0.0108 0.0079 -2.55%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.09 0.105 0.08 0.08 0.075 0.07 0.09 -
P/RPS 16.42 29.66 17.64 24.50 30.94 32.42 21.99 -17.70%
P/EPS 450.00 847.32 -3.38 2.27 750.00 700.00 85.51 202.85%
EY 0.22 0.12 -29.57 44.00 0.13 0.14 1.17 -67.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 0.92 0.71 0.98 0.92 1.19 -9.18%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 21/11/16 24/08/16 30/05/16 24/02/16 -
Price 0.06 0.09 0.09 0.08 0.08 0.07 0.08 -
P/RPS 10.94 25.42 19.84 24.50 33.00 32.42 19.55 -32.11%
P/EPS 300.00 726.27 -3.80 2.27 800.00 700.00 76.01 149.95%
EY 0.33 0.14 -26.29 44.00 0.13 0.14 1.32 -60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 1.04 0.71 1.04 0.92 1.05 -24.43%

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