[PHB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 117.32%
YoY- 110.74%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 22,298 21,326 17,484 11,869 7,280 3,904 2,585 317.86%
PBT 7,001 4,435 3,229 760 -1,311 -2,533 -3,153 -
Tax -989 -937 -838 -493 -231 0 0 -
NP 6,012 3,498 2,391 267 -1,542 -2,533 -3,153 -
-
NP to SH 6,012 3,498 2,391 267 -1,542 -2,533 -3,153 -
-
Tax Rate 14.13% 21.13% 25.95% 64.87% - - - -
Total Cost 16,286 17,828 15,093 11,602 8,822 6,437 5,738 99.83%
-
Net Worth 129,489 126,594 125,818 124,187 123,201 130,749 3,280 1046.57%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 129,489 126,594 125,818 124,187 123,201 130,749 3,280 1046.57%
NOSH 310,153 307,045 187,733 187,424 177,857 174,285 166,511 51.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 26.96% 16.40% 13.68% 2.25% -21.18% -64.88% -121.97% -
ROE 4.64% 2.76% 1.90% 0.21% -1.25% -1.94% -96.12% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.19 6.95 9.31 6.33 4.09 2.24 1.55 176.85%
EPS 1.94 1.14 1.27 0.14 -0.87 -1.45 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4175 0.4123 0.6702 0.6626 0.6927 0.7502 0.0197 658.76%
Adjusted Per Share Value based on latest NOSH - 187,424
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.21 0.20 0.16 0.11 0.07 0.04 0.02 376.10%
EPS 0.06 0.03 0.02 0.00 -0.01 -0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0117 0.0116 0.0115 0.0114 0.0121 0.0003 1056.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.17 0.14 0.16 0.31 0.44 0.59 0.41 -
P/RPS 2.36 2.02 1.72 4.90 10.75 26.34 26.41 -79.86%
P/EPS 8.77 12.29 12.56 217.61 -50.75 -40.60 -21.65 -
EY 11.40 8.14 7.96 0.46 -1.97 -2.46 -4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.24 0.47 0.64 0.79 20.81 -92.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 24/08/04 21/05/04 27/02/04 27/11/03 29/08/03 -
Price 0.14 0.16 0.11 0.17 0.41 0.42 0.62 -
P/RPS 1.95 2.30 1.18 2.68 10.02 18.75 39.94 -86.51%
P/EPS 7.22 14.04 8.64 119.33 -47.29 -28.90 -32.74 -
EY 13.85 7.12 11.58 0.84 -2.11 -3.46 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.16 0.26 0.59 0.56 31.47 -95.04%

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