[PHB] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 184.2%
YoY- 1890.38%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 5,181 7,740 11,049 13,453 12,740 12,015 11,372 -40.81%
PBT -6,659 -3,801 -1,293 32,304 12,500 12,501 33,050 -
Tax -255 -255 -1,833 -2,928 -2,167 -2,167 -1,524 -69.66%
NP -6,914 -4,056 -3,126 29,376 10,333 10,334 31,526 -
-
NP to SH -6,911 -4,052 -3,123 29,378 10,337 10,338 31,607 -
-
Tax Rate - - - 9.06% 17.34% 17.33% 4.61% -
Total Cost 12,095 11,796 14,175 -15,923 2,407 1,681 -20,154 -
-
Net Worth 107,839 72,395 74,762 58,054 75,207 75,034 97,420 7.01%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 107,839 72,395 74,762 58,054 75,207 75,034 97,420 7.01%
NOSH 1,628,991 876,459 876,459 665,000 863,460 863,460 867,500 52.26%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -133.45% -52.40% -28.29% 218.36% 81.11% 86.01% 277.22% -
ROE -6.41% -5.60% -4.18% 50.60% 13.74% 13.78% 32.44% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.32 0.88 1.26 2.02 1.48 1.39 1.31 -60.95%
EPS -0.42 -0.46 -0.36 4.42 1.20 1.20 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0826 0.0853 0.0873 0.0871 0.0869 0.1123 -29.71%
Adjusted Per Share Value based on latest NOSH - 665,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.05 0.07 0.10 0.12 0.12 0.11 0.11 -40.91%
EPS -0.06 -0.04 -0.03 0.27 0.10 0.10 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.0067 0.0069 0.0054 0.007 0.0069 0.009 7.28%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.035 0.065 0.06 0.09 0.105 0.08 0.08 -
P/RPS 11.00 7.36 4.76 4.45 7.12 5.75 6.10 48.20%
P/EPS -8.25 -14.06 -16.84 2.04 8.77 6.68 2.20 -
EY -12.12 -7.11 -5.94 49.09 11.40 14.97 45.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.79 0.70 1.03 1.21 0.92 0.71 -17.72%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 23/02/18 06/11/17 28/08/17 29/05/17 27/02/17 21/11/16 -
Price 0.025 0.045 0.06 0.06 0.09 0.09 0.08 -
P/RPS 7.86 5.10 4.76 2.97 6.10 6.47 6.10 18.43%
P/EPS -5.89 -9.73 -16.84 1.36 7.52 7.52 2.20 -
EY -16.97 -10.27 -5.94 73.63 13.30 13.30 45.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.70 0.69 1.03 1.04 0.71 -34.10%

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