[PHB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
11-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -18.64%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 26,539 33,264 39,942 58,516 62,366 56,759 46,598 -31.22%
PBT -18,376 -4,844 -6,124 -7,947 -6,612 -9,534 -15,209 13.40%
Tax -751 -548 -550 -550 -550 0 -20 1013.96%
NP -19,127 -5,392 -6,674 -8,497 -7,162 -9,534 -15,229 16.35%
-
NP to SH -19,127 -5,392 -6,674 -8,497 -7,162 -9,534 -15,229 16.35%
-
Tax Rate - - - - - - - -
Total Cost 45,666 38,656 46,616 67,013 69,528 66,293 61,827 -18.24%
-
Net Worth 132,488 147,880 151,435 150,043 153 148,173 151,045 -8.34%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 132,488 147,880 151,435 150,043 153 148,173 151,045 -8.34%
NOSH 10,769,218 10,768,198 10,598,198 10,572,528 10,564,951 10,519,451 10,002,985 5.02%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -72.07% -16.21% -16.71% -14.52% -11.48% -16.80% -32.68% -
ROE -14.44% -3.65% -4.41% -5.66% -4,668.75% -6.43% -10.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.25 0.31 0.38 0.55 589.49 0.56 0.47 -34.27%
EPS -0.18 -0.05 -0.06 -0.08 -67.70 -0.09 -0.15 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0139 0.0143 0.0142 0.0145 0.0146 0.0151 -11.80%
Adjusted Per Share Value based on latest NOSH - 10,572,528
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.35 0.44 0.52 0.77 0.82 0.74 0.61 -30.88%
EPS -0.25 -0.07 -0.09 -0.11 -0.09 -0.12 -0.20 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0194 0.0198 0.0196 0.00 0.0194 0.0198 -8.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.01 0.01 0.02 0.02 0.025 0.02 0.01 -
P/RPS 3.99 3.20 5.30 3.61 0.00 3.58 2.15 50.84%
P/EPS -5.54 -19.73 -31.73 -24.87 -0.04 -21.29 -6.57 -10.71%
EY -18.05 -5.07 -3.15 -4.02 -2,707.86 -4.70 -15.22 12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 1.40 1.41 1.72 1.37 0.66 13.64%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 29/09/21 11/06/21 19/03/21 20/11/20 25/08/20 -
Price 0.01 0.01 0.01 0.02 0.03 0.035 0.03 -
P/RPS 3.99 3.20 2.65 3.61 0.01 6.26 6.44 -27.26%
P/EPS -5.54 -19.73 -15.87 -24.87 -0.04 -37.26 -19.71 -56.99%
EY -18.05 -5.07 -6.30 -4.02 -2,256.55 -2.68 -5.07 132.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.70 1.41 2.07 2.40 1.99 -45.43%

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