[PHB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 182.05%
YoY- -78.04%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 17,754 12,199 11,657 12,519 11,324 14,723 19,225 -5.16%
PBT 4,418 892 1,409 1,168 739 3,040 5,157 -9.78%
Tax -512 102 89 152 -271 -382 -727 -20.82%
NP 3,906 994 1,498 1,320 468 2,658 4,430 -8.04%
-
NP to SH 3,906 994 1,498 1,320 468 2,658 4,430 -8.04%
-
Tax Rate 11.59% -11.43% -6.32% -13.01% 36.67% 12.57% 14.10% -
Total Cost 13,848 11,205 10,159 11,199 10,856 12,065 14,795 -4.31%
-
Net Worth 131,082 129,983 135,325 131,819 126,291 125,377 134,161 -1.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 131,082 129,983 135,325 131,819 126,291 125,377 134,161 -1.53%
NOSH 690,999 542,500 556,666 541,132 441,578 404,444 431,250 36.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.00% 8.15% 12.85% 10.54% 4.13% 18.05% 23.04% -
ROE 2.98% 0.76% 1.11% 1.00% 0.37% 2.12% 3.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.57 2.25 2.09 2.31 2.56 3.64 4.46 -30.73%
EPS 0.57 0.18 0.27 0.24 0.11 0.66 1.03 -32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.2396 0.2431 0.2436 0.286 0.31 0.3111 -28.07%
Adjusted Per Share Value based on latest NOSH - 541,132
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.16 0.11 0.11 0.12 0.10 0.14 0.18 -7.54%
EPS 0.04 0.01 0.01 0.01 0.00 0.02 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.012 0.0125 0.0122 0.0117 0.0116 0.0124 -1.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.10 0.12 0.14 0.16 0.17 0.10 0.11 -
P/RPS 3.89 5.34 6.69 6.92 6.63 2.75 2.47 35.32%
P/EPS 17.69 65.49 52.02 65.59 160.40 15.22 10.71 39.68%
EY 5.65 1.53 1.92 1.52 0.62 6.57 9.34 -28.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.58 0.66 0.59 0.32 0.35 31.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 30/05/06 27/02/06 25/11/05 30/08/05 27/05/05 -
Price 0.14 0.11 0.12 0.16 0.17 0.17 0.09 -
P/RPS 5.45 4.89 5.73 6.92 6.63 4.67 2.02 93.68%
P/EPS 24.77 60.04 44.59 65.59 160.40 25.87 8.76 99.83%
EY 4.04 1.67 2.24 1.52 0.62 3.87 11.41 -49.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.49 0.66 0.59 0.55 0.29 86.62%

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