[PHB] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -195.82%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 50,441 14,877 12,521 15,296 8,740 9,053 16,344 20.64%
PBT -14,437 -522 -21,086 -29,801 -9,391 -1,052 1,071 -
Tax -1,950 -208 2,725 1,260 -257 1,440 -415 29.38%
NP -16,387 -730 -18,361 -28,541 -9,648 388 656 -
-
NP to SH -16,387 -730 -18,361 -28,541 -9,648 388 656 -
-
Tax Rate - - - - - - 38.75% -
Total Cost 66,828 15,607 30,882 43,837 18,388 8,665 15,688 27.29%
-
Net Worth 60,624 80,007 77,508 95,861 124,931 123,578 138,926 -12.89%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,624 80,007 77,508 95,861 124,931 123,578 138,926 -12.89%
NOSH 703,304 729,999 700,801 701,253 704,233 646,666 728,888 -0.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -32.49% -4.91% -146.64% -186.59% -110.39% 4.29% 4.01% -
ROE -27.03% -0.91% -23.69% -29.77% -7.72% 0.31% 0.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.17 2.04 1.79 2.18 1.24 1.40 2.24 21.37%
EPS -2.33 -0.10 -2.62 -4.07 -1.37 0.06 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.1096 0.1106 0.1367 0.1774 0.1911 0.1906 -12.37%
Adjusted Per Share Value based on latest NOSH - 701,151
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.66 0.19 0.16 0.20 0.11 0.12 0.21 21.00%
EPS -0.21 -0.01 -0.24 -0.37 -0.13 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0105 0.0101 0.0125 0.0164 0.0162 0.0182 -12.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.06 0.04 0.05 0.05 0.12 0.14 -
P/RPS 2.23 2.94 2.24 2.29 4.03 8.57 6.24 -15.74%
P/EPS -6.87 -60.00 -1.53 -1.23 -3.65 200.00 155.56 -
EY -14.56 -1.67 -65.50 -81.40 -27.40 0.50 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.55 0.36 0.37 0.28 0.63 0.73 16.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 25/02/09 29/02/08 27/02/07 -
Price 0.16 0.49 0.06 0.05 0.04 0.09 0.19 -
P/RPS 2.23 24.04 3.36 2.29 3.22 6.43 8.47 -19.92%
P/EPS -6.87 -490.00 -2.29 -1.23 -2.92 150.00 211.11 -
EY -14.56 -0.20 -43.67 -81.40 -34.25 0.67 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 4.47 0.54 0.37 0.23 0.47 1.00 10.88%

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