[PHB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.38%
YoY- -54.67%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,555 7,144 7,329 10,801 31,780 50,511 50,440 -77.11%
PBT -4,210 -4,377 -4,153 -8,102 -14,103 -13,658 -14,439 -56.12%
Tax 1,751 1,751 1,751 -1,950 -1,950 -1,950 -1,950 -
NP -2,459 -2,626 -2,402 -10,052 -16,053 -15,608 -16,389 -71.86%
-
NP to SH -2,459 -2,626 -2,402 -10,052 -16,053 -15,608 -16,389 -71.86%
-
Tax Rate - - - - - - - -
Total Cost 8,014 9,770 9,731 20,853 47,833 66,119 66,829 -75.77%
-
Net Worth 57,098 55,407 58,695 61,240 61,538 63,758 60,544 -3.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 57,098 55,407 58,695 61,240 61,538 63,758 60,544 -3.84%
NOSH 706,666 678,181 708,888 731,666 730,000 745,714 702,372 0.40%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -44.27% -36.76% -32.77% -93.07% -50.51% -30.90% -32.49% -
ROE -4.31% -4.74% -4.09% -16.41% -26.09% -24.48% -27.07% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.79 1.05 1.03 1.48 4.35 6.77 7.18 -77.13%
EPS -0.35 -0.39 -0.34 -1.37 -2.20 -2.09 -2.33 -71.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0808 0.0817 0.0828 0.0837 0.0843 0.0855 0.0862 -4.23%
Adjusted Per Share Value based on latest NOSH - 731,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.07 0.09 0.10 0.14 0.42 0.66 0.66 -77.68%
EPS -0.03 -0.03 -0.03 -0.13 -0.21 -0.20 -0.21 -72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0073 0.0077 0.008 0.0081 0.0083 0.0079 -3.41%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.115 0.11 0.125 0.14 0.135 0.16 -
P/RPS 15.27 10.92 10.64 8.47 3.22 1.99 2.23 261.87%
P/EPS -34.49 -29.70 -32.46 -9.10 -6.37 -6.45 -6.86 194.34%
EY -2.90 -3.37 -3.08 -10.99 -15.71 -15.50 -14.58 -66.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.41 1.33 1.49 1.66 1.58 1.86 -13.78%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.125 0.125 0.14 0.115 0.125 0.21 0.16 -
P/RPS 15.90 11.87 13.54 7.79 2.87 3.10 2.23 271.78%
P/EPS -35.92 -32.28 -41.32 -8.37 -5.68 -10.03 -6.86 202.45%
EY -2.78 -3.10 -2.42 -11.95 -17.59 -9.97 -14.58 -66.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.53 1.69 1.37 1.48 2.46 1.86 -11.47%

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