[PHB] QoQ 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- -117.11%
YoY- -127.89%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 7,007 1,806 1,564 2,142 5,812 5,205 6,066 10.06%
PBT 2,728 -851 -364 -345 2,299 1,450 1,753 34.18%
Tax 140 12 0 0 -283 -99 -345 -
NP 2,868 -839 -364 -345 2,016 1,351 1,408 60.48%
-
NP to SH 2,868 -839 -364 -345 2,016 1,351 1,408 60.48%
-
Tax Rate -5.13% - - - 12.31% 6.83% 19.68% -
Total Cost 4,139 2,645 1,928 2,487 3,796 3,854 4,658 -7.55%
-
Net Worth 131,819 126,291 125,377 134,161 129,489 126,594 125,818 3.14%
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 131,819 126,291 125,377 134,161 129,489 126,594 125,818 3.14%
NOSH 541,132 441,578 404,444 431,250 310,153 307,045 187,733 102.14%
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 40.93% -46.46% -23.27% -16.11% 34.69% 25.96% 23.21% -
ROE 2.18% -0.66% -0.29% -0.26% 1.56% 1.07% 1.12% -
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 1.29 0.41 0.39 0.50 1.87 1.70 3.23 -45.67%
EPS 0.53 -0.19 -0.09 -0.08 0.65 0.44 0.75 -20.61%
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 0.06 0.02 0.01 0.02 0.05 0.05 0.06 0.00%
EPS 0.03 -0.01 0.00 0.00 0.02 0.01 0.01 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0122 0.0117 0.0116 0.0124 0.012 0.0117 0.0116 3.40%
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 12.36 41.57 25.86 22.15 9.07 8.26 4.95 83.74%
P/EPS 30.19 -89.47 -111.11 -137.50 26.15 31.82 21.33 25.98%
EY 3.31 -1.12 -0.90 -0.73 3.82 3.14 4.69 -20.68%
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 12.36 41.57 43.96 18.12 7.47 9.44 3.40 135.86%
P/EPS 30.19 -89.47 -188.89 -112.50 21.54 36.36 14.67 61.57%
EY 3.31 -1.12 -0.53 -0.89 4.64 2.75 6.82 -38.16%
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