[PHB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -61.08%
YoY- 60.59%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 6,231 4,789 4,690 3,867 5,555 7,144 7,329 -10.28%
PBT -12,435 -13,196 -12,554 -5,712 -4,210 -4,377 -4,153 108.15%
Tax 1,455 1,455 0 1,751 1,751 1,751 1,751 -11.64%
NP -10,980 -11,741 -12,554 -3,961 -2,459 -2,626 -2,402 176.20%
-
NP to SH -10,976 -11,738 -12,551 -3,961 -2,459 -2,626 -2,402 176.13%
-
Tax Rate - - - - - - - -
Total Cost 17,211 16,530 17,244 7,828 8,014 9,770 9,731 46.40%
-
Net Worth 44,730 46,900 53,788 63,587 57,098 55,407 58,695 -16.60%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 44,730 46,900 53,788 63,587 57,098 55,407 58,695 -16.60%
NOSH 630,000 670,000 769,499 776,400 706,666 678,181 708,888 -7.58%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -176.22% -245.17% -267.68% -102.43% -44.27% -36.76% -32.77% -
ROE -24.54% -25.03% -23.33% -6.23% -4.31% -4.74% -4.09% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.99 0.71 0.61 0.50 0.79 1.05 1.03 -2.61%
EPS -1.74 -1.75 -1.63 -0.51 -0.35 -0.39 -0.34 197.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.07 0.0699 0.0819 0.0808 0.0817 0.0828 -9.76%
Adjusted Per Share Value based on latest NOSH - 776,400
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.08 0.06 0.06 0.05 0.07 0.09 0.10 -13.85%
EPS -0.14 -0.15 -0.16 -0.05 -0.03 -0.03 -0.03 180.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0061 0.007 0.0083 0.0075 0.0073 0.0077 -16.30%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.105 0.11 0.105 0.125 0.12 0.115 0.11 -
P/RPS 10.62 15.39 17.23 25.10 15.27 10.92 10.64 -0.12%
P/EPS -6.03 -6.28 -6.44 -24.50 -34.49 -29.70 -32.46 -67.54%
EY -16.59 -15.93 -15.53 -4.08 -2.90 -3.37 -3.08 208.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.57 1.50 1.53 1.49 1.41 1.33 7.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 -
Price 0.08 0.105 0.11 0.115 0.125 0.125 0.14 -
P/RPS 8.09 14.69 18.05 23.09 15.90 11.87 13.54 -29.12%
P/EPS -4.59 -5.99 -6.74 -22.54 -35.92 -32.28 -41.32 -76.98%
EY -21.78 -16.69 -14.83 -4.44 -2.78 -3.10 -2.42 334.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.50 1.57 1.40 1.55 1.53 1.69 -23.59%

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