[PHB] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- -50.3%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 15,296 8,740 9,053 16,344 12,519 22,299 7,280 13.15%
PBT -29,801 -9,391 -1,052 1,071 1,168 7,002 -1,311 68.22%
Tax 1,260 -257 1,440 -415 152 -989 -231 -
NP -28,541 -9,648 388 656 1,320 6,013 -1,542 62.56%
-
NP to SH -28,541 -9,648 388 656 1,320 6,013 -1,542 62.56%
-
Tax Rate - - - 38.75% -13.01% 14.12% - -
Total Cost 43,837 18,388 8,665 15,688 11,199 16,286 8,822 30.59%
-
Net Worth 95,861 124,931 123,578 138,926 133,980 130,073 124,202 -4.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 95,861 124,931 123,578 138,926 133,980 130,073 124,202 -4.22%
NOSH 701,253 704,233 646,666 728,888 550,000 311,554 179,302 25.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -186.59% -110.39% 4.29% 4.01% 10.54% 26.97% -21.18% -
ROE -29.77% -7.72% 0.31% 0.47% 0.99% 4.62% -1.24% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.18 1.24 1.40 2.24 2.28 7.16 4.06 -9.83%
EPS -4.07 -1.37 0.06 0.09 0.24 1.93 -0.86 29.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1367 0.1774 0.1911 0.1906 0.2436 0.4175 0.6927 -23.67%
Adjusted Per Share Value based on latest NOSH - 725,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.14 0.08 0.08 0.15 0.12 0.21 0.07 12.23%
EPS -0.26 -0.09 0.00 0.01 0.01 0.06 -0.01 72.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0115 0.0114 0.0128 0.0124 0.012 0.0115 -4.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.05 0.05 0.12 0.14 0.16 0.17 0.44 -
P/RPS 2.29 4.03 8.57 6.24 7.03 2.38 10.84 -22.80%
P/EPS -1.23 -3.65 200.00 155.56 66.67 8.81 -51.16 -46.24%
EY -81.40 -27.40 0.50 0.64 1.50 11.35 -1.95 86.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.63 0.73 0.66 0.41 0.64 -8.72%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 29/02/08 27/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.05 0.04 0.09 0.19 0.16 0.14 0.41 -
P/RPS 2.29 3.22 6.43 8.47 7.03 1.96 10.10 -21.89%
P/EPS -1.23 -2.92 150.00 211.11 66.67 7.25 -47.67 -45.61%
EY -81.40 -34.25 0.67 0.47 1.50 13.79 -2.10 83.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.47 1.00 0.66 0.34 0.59 -7.47%

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