[PHB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -70.56%
YoY- -166.86%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 10,179 8,691 5,916 5,181 7,740 11,049 13,453 -16.92%
PBT -21,556 -11,734 -8,461 -6,659 -3,801 -1,293 32,304 -
Tax -1,283 -8 -13 -255 -255 -1,833 -2,928 -42.22%
NP -22,839 -11,742 -8,474 -6,914 -4,056 -3,126 29,376 -
-
NP to SH -22,830 -11,732 -8,472 -6,911 -4,052 -3,123 29,378 -
-
Tax Rate - - - - - - 9.06% -
Total Cost 33,018 20,433 14,390 12,095 11,796 14,175 -15,923 -
-
Net Worth 93,745 107,053 106,373 107,839 72,395 74,762 58,054 37.51%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 93,745 107,053 106,373 107,839 72,395 74,762 58,054 37.51%
NOSH 1,743,506 1,748,991 1,628,991 1,628,991 876,459 876,459 665,000 89.80%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -224.37% -135.11% -143.24% -133.45% -52.40% -28.29% 218.36% -
ROE -24.35% -10.96% -7.96% -6.41% -5.60% -4.18% 50.60% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.58 0.50 0.36 0.32 0.88 1.26 2.02 -56.37%
EPS -1.31 -0.67 -0.52 -0.42 -0.46 -0.36 4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0613 0.0653 0.0662 0.0826 0.0853 0.0873 -27.69%
Adjusted Per Share Value based on latest NOSH - 1,628,991
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.13 0.11 0.08 0.07 0.10 0.14 0.18 -19.45%
EPS -0.30 -0.15 -0.11 -0.09 -0.05 -0.04 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.014 0.0139 0.0141 0.0095 0.0098 0.0076 37.72%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.02 0.025 0.025 0.035 0.065 0.06 0.09 -
P/RPS 3.44 5.02 6.88 11.00 7.36 4.76 4.45 -15.73%
P/EPS -1.53 -3.72 -4.81 -8.25 -14.06 -16.84 2.04 -
EY -65.27 -26.87 -20.80 -12.12 -7.11 -5.94 49.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.38 0.53 0.79 0.70 1.03 -49.37%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 27/08/18 30/05/18 23/02/18 06/11/17 28/08/17 -
Price 0.02 0.02 0.03 0.025 0.045 0.06 0.06 -
P/RPS 3.44 4.02 8.26 7.86 5.10 4.76 2.97 10.26%
P/EPS -1.53 -2.98 -5.77 -5.89 -9.73 -16.84 1.36 -
EY -65.27 -33.59 -17.34 -16.97 -10.27 -5.94 73.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.46 0.38 0.54 0.70 0.69 -33.92%

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