[PHB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -5.38%
YoY- -336.34%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,416 13,933 12,521 15,915 9,463 14,333 15,296 9.06%
PBT -19,642 -20,496 -21,085 -32,456 -30,854 -29,971 -29,801 -24.32%
Tax 2,750 2,750 2,725 1,585 1,560 1,300 1,260 68.49%
NP -16,892 -17,746 -18,360 -30,871 -29,294 -28,671 -28,541 -29.57%
-
NP to SH -16,892 -17,746 -18,360 -30,871 -29,294 -28,671 -28,541 -29.57%
-
Tax Rate - - - - - - - -
Total Cost 34,308 31,679 30,881 46,786 38,757 43,004 43,837 -15.11%
-
Net Worth 89,620 75,344 77,763 91,234 91,935 92,936 95,847 -4.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 89,620 75,344 77,763 91,234 91,935 92,936 95,847 -4.39%
NOSH 806,666 680,000 703,103 696,976 679,999 682,857 701,151 9.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -96.99% -127.37% -146.63% -193.97% -309.56% -200.03% -186.59% -
ROE -18.85% -23.55% -23.61% -33.84% -31.86% -30.85% -29.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.16 2.05 1.78 2.28 1.39 2.10 2.18 -0.61%
EPS -2.09 -2.61 -2.61 -4.43 -4.31 -4.20 -4.07 -35.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1108 0.1106 0.1309 0.1352 0.1361 0.1367 -12.94%
Adjusted Per Share Value based on latest NOSH - 696,976
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.16 0.13 0.12 0.15 0.09 0.13 0.14 9.33%
EPS -0.16 -0.16 -0.17 -0.29 -0.27 -0.26 -0.26 -27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.007 0.0072 0.0084 0.0085 0.0086 0.0089 -4.55%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.05 0.07 0.04 0.04 0.04 0.05 0.05 -
P/RPS 2.32 3.42 2.25 1.75 2.87 2.38 2.29 0.87%
P/EPS -2.39 -2.68 -1.53 -0.90 -0.93 -1.19 -1.23 55.90%
EY -41.88 -37.28 -65.28 -110.73 -107.70 -83.97 -81.41 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.36 0.31 0.30 0.37 0.37 13.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 30/05/11 25/02/11 29/11/10 23/08/10 26/05/10 25/02/10 -
Price 0.05 0.06 0.06 0.05 0.04 0.05 0.05 -
P/RPS 2.32 2.93 3.37 2.19 2.87 2.38 2.29 0.87%
P/EPS -2.39 -2.30 -2.30 -1.13 -0.93 -1.19 -1.23 55.90%
EY -41.88 -43.50 -43.52 -88.59 -107.70 -83.97 -81.41 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.54 0.38 0.30 0.37 0.37 13.98%

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