[PHB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 37.4%
YoY- 60.07%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 39,942 58,516 62,366 56,759 46,598 24,861 14,240 99.01%
PBT -6,124 -7,947 -6,612 -9,534 -15,209 -15,151 -13,968 -42.31%
Tax -550 -550 -550 0 -20 -20 -20 812.91%
NP -6,674 -8,497 -7,162 -9,534 -15,229 -15,171 -13,988 -38.96%
-
NP to SH -6,674 -8,497 -7,162 -9,534 -15,229 -15,171 -13,988 -38.96%
-
Tax Rate - - - - - - - -
Total Cost 46,616 67,013 69,528 66,293 61,827 40,032 28,228 39.75%
-
Net Worth 151,435 150,043 153 148,173 151,045 142,668 138,882 5.94%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 151,435 150,043 153 148,173 151,045 142,668 138,882 5.94%
NOSH 10,598,198 10,572,528 10,564,951 10,519,451 10,002,985 10,002,985 7,195,967 29.47%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -16.71% -14.52% -11.48% -16.80% -32.68% -61.02% -98.23% -
ROE -4.41% -5.66% -4,668.75% -6.43% -10.08% -10.63% -10.07% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.38 0.55 589.49 0.56 0.47 0.26 0.20 53.46%
EPS -0.06 -0.08 -67.70 -0.09 -0.15 -0.16 -0.19 -53.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0143 0.0142 0.0145 0.0146 0.0151 0.0152 0.0193 -18.13%
Adjusted Per Share Value based on latest NOSH - 10,519,451
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.52 0.77 0.82 0.74 0.61 0.33 0.19 95.77%
EPS -0.09 -0.11 -0.09 -0.12 -0.20 -0.20 -0.18 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0196 0.00 0.0194 0.0198 0.0187 0.0182 5.78%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.02 0.02 0.025 0.02 0.01 0.005 0.01 -
P/RPS 5.30 3.61 0.00 3.58 2.15 1.89 5.05 3.27%
P/EPS -31.73 -24.87 -0.04 -21.29 -6.57 -3.09 -5.14 236.88%
EY -3.15 -4.02 -2,707.86 -4.70 -15.22 -32.33 -19.44 -70.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.41 1.72 1.37 0.66 0.33 0.52 93.64%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 11/06/21 19/03/21 20/11/20 25/08/20 29/06/20 14/02/20 -
Price 0.01 0.02 0.03 0.035 0.03 0.015 0.005 -
P/RPS 2.65 3.61 0.01 6.26 6.44 5.66 2.53 3.14%
P/EPS -15.87 -24.87 -0.04 -37.26 -19.71 -9.28 -2.57 236.95%
EY -6.30 -4.02 -2,256.55 -2.68 -5.07 -10.78 -38.88 -70.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.41 2.07 2.40 1.99 0.99 0.26 93.64%

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