[PHB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.3%
YoY- 238.1%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 14,723 19,225 22,298 21,326 17,484 11,869 7,280 59.99%
PBT 3,040 5,157 7,001 4,435 3,229 760 -1,311 -
Tax -382 -727 -989 -937 -838 -493 -231 39.88%
NP 2,658 4,430 6,012 3,498 2,391 267 -1,542 -
-
NP to SH 2,658 4,430 6,012 3,498 2,391 267 -1,542 -
-
Tax Rate 12.57% 14.10% 14.13% 21.13% 25.95% 64.87% - -
Total Cost 12,065 14,795 16,286 17,828 15,093 11,602 8,822 23.23%
-
Net Worth 125,377 134,161 129,489 126,594 125,818 124,187 123,201 1.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 125,377 134,161 129,489 126,594 125,818 124,187 123,201 1.17%
NOSH 404,444 431,250 310,153 307,045 187,733 187,424 177,857 73.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 18.05% 23.04% 26.96% 16.40% 13.68% 2.25% -21.18% -
ROE 2.12% 3.30% 4.64% 2.76% 1.90% 0.21% -1.25% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.64 4.46 7.19 6.95 9.31 6.33 4.09 -7.48%
EPS 0.66 1.03 1.94 1.14 1.27 0.14 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.3111 0.4175 0.4123 0.6702 0.6626 0.6927 -41.52%
Adjusted Per Share Value based on latest NOSH - 307,045
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.14 0.18 0.21 0.20 0.16 0.11 0.07 58.80%
EPS 0.02 0.04 0.06 0.03 0.02 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0124 0.012 0.0117 0.0116 0.0115 0.0114 1.16%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.10 0.11 0.17 0.14 0.16 0.31 0.44 -
P/RPS 2.75 2.47 2.36 2.02 1.72 4.90 10.75 -59.73%
P/EPS 15.22 10.71 8.77 12.29 12.56 217.61 -50.75 -
EY 6.57 9.34 11.40 8.14 7.96 0.46 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.41 0.34 0.24 0.47 0.64 -37.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 29/11/04 24/08/04 21/05/04 27/02/04 -
Price 0.17 0.09 0.14 0.16 0.11 0.17 0.41 -
P/RPS 4.67 2.02 1.95 2.30 1.18 2.68 10.02 -39.91%
P/EPS 25.87 8.76 7.22 14.04 8.64 119.33 -47.29 -
EY 3.87 11.41 13.85 7.12 11.58 0.84 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.29 0.34 0.39 0.16 0.26 0.59 -4.57%

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