[PHB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -216.86%
YoY- -422.52%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 8,074 6,231 4,789 4,690 3,867 5,555 7,144 8.49%
PBT -10,089 -12,435 -13,196 -12,554 -5,712 -4,210 -4,377 74.40%
Tax 1,455 1,455 1,455 0 1,751 1,751 1,751 -11.60%
NP -8,634 -10,980 -11,741 -12,554 -3,961 -2,459 -2,626 120.95%
-
NP to SH -8,630 -10,976 -11,738 -12,551 -3,961 -2,459 -2,626 120.88%
-
Tax Rate - - - - - - - -
Total Cost 16,708 17,211 16,530 17,244 7,828 8,014 9,770 42.95%
-
Net Worth 57,915 44,730 46,900 53,788 63,587 57,098 55,407 2.99%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 57,915 44,730 46,900 53,788 63,587 57,098 55,407 2.99%
NOSH 809,999 630,000 670,000 769,499 776,400 706,666 678,181 12.55%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -106.94% -176.22% -245.17% -267.68% -102.43% -44.27% -36.76% -
ROE -14.90% -24.54% -25.03% -23.33% -6.23% -4.31% -4.74% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.00 0.99 0.71 0.61 0.50 0.79 1.05 -3.19%
EPS -1.07 -1.74 -1.75 -1.63 -0.51 -0.35 -0.39 95.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.071 0.07 0.0699 0.0819 0.0808 0.0817 -8.49%
Adjusted Per Share Value based on latest NOSH - 769,499
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.07 0.06 0.04 0.04 0.04 0.05 0.07 0.00%
EPS -0.08 -0.10 -0.11 -0.12 -0.04 -0.02 -0.02 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0041 0.0043 0.005 0.0059 0.0053 0.0051 3.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.08 0.105 0.11 0.105 0.125 0.12 0.115 -
P/RPS 8.03 10.62 15.39 17.23 25.10 15.27 10.92 -18.51%
P/EPS -7.51 -6.03 -6.28 -6.44 -24.50 -34.49 -29.70 -59.97%
EY -13.32 -16.59 -15.93 -15.53 -4.08 -2.90 -3.37 149.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.48 1.57 1.50 1.53 1.49 1.41 -14.21%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 29/05/15 26/02/15 26/11/14 27/08/14 29/05/14 -
Price 0.095 0.08 0.105 0.11 0.115 0.125 0.125 -
P/RPS 9.53 8.09 14.69 18.05 23.09 15.90 11.87 -13.60%
P/EPS -8.92 -4.59 -5.99 -6.74 -22.54 -35.92 -32.28 -57.54%
EY -11.22 -21.78 -16.69 -14.83 -4.44 -2.78 -3.10 135.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.13 1.50 1.57 1.40 1.55 1.53 -8.90%

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