[PHB] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
14-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 41.42%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 56,759 46,598 24,861 14,240 8,767 9,371 11,074 196.38%
PBT -9,534 -15,209 -15,151 -13,968 -22,583 -19,695 -20,366 -39.62%
Tax 0 -20 -20 -20 -1,295 -1,275 -1,283 -
NP -9,534 -15,229 -15,171 -13,988 -23,878 -20,970 -21,649 -42.02%
-
NP to SH -9,534 -15,229 -15,171 -13,988 -23,878 -20,961 -21,640 -42.01%
-
Tax Rate - - - - - - - -
Total Cost 66,293 61,827 40,032 28,228 32,645 30,341 32,723 59.90%
-
Net Worth 148,173 151,045 142,668 138,882 142,480 42,539 92,497 36.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 148,173 151,045 142,668 138,882 142,480 42,539 92,497 36.79%
NOSH 10,519,451 10,002,985 10,002,985 7,195,967 7,195,967 7,195,967 1,798,991 223.52%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -16.80% -32.68% -61.02% -98.23% -272.36% -223.78% -195.49% -
ROE -6.43% -10.08% -10.63% -10.07% -16.76% -49.27% -23.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.56 0.47 0.26 0.20 0.12 0.45 0.62 -6.54%
EPS -0.09 -0.15 -0.16 -0.19 -0.33 -1.00 -1.21 -82.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0151 0.0152 0.0193 0.0198 0.0203 0.0518 -56.91%
Adjusted Per Share Value based on latest NOSH - 7,195,967
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.52 0.43 0.23 0.13 0.08 0.09 0.10 199.24%
EPS -0.09 -0.14 -0.14 -0.13 -0.22 -0.19 -0.20 -41.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0137 0.014 0.0132 0.0128 0.0132 0.0039 0.0085 37.34%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.02 0.01 0.005 0.01 0.01 0.005 0.025 -
P/RPS 3.58 2.15 1.89 5.05 8.21 1.12 4.03 -7.57%
P/EPS -21.29 -6.57 -3.09 -5.14 -3.01 -0.50 -2.06 372.45%
EY -4.70 -15.22 -32.33 -19.44 -33.18 -200.05 -48.48 -78.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.66 0.33 0.52 0.51 0.25 0.48 100.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 25/08/20 29/06/20 14/02/20 20/11/19 16/08/19 29/05/19 -
Price 0.035 0.03 0.015 0.005 0.005 0.01 0.01 -
P/RPS 6.26 6.44 5.66 2.53 4.10 2.24 1.61 146.65%
P/EPS -37.26 -19.71 -9.28 -2.57 -1.51 -1.00 -0.83 1154.39%
EY -2.68 -5.07 -10.78 -38.88 -66.36 -100.03 -121.19 -92.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.99 0.99 0.26 0.25 0.49 0.19 439.88%

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