[PHB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 106.22%
YoY- 117.96%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 10,777 9,509 10,797 7,441 2,929 7,545 60,398 -24.95%
PBT -12,541 -1,964 43,133 -1,144 -4,432 -2,352 -10,798 2.52%
Tax -10 -340 -2,118 1,940 0 0 0 -
NP -12,552 -2,304 41,014 796 -4,432 -2,352 -10,798 2.53%
-
NP to SH -12,540 -2,301 41,020 796 -4,432 -2,352 -10,798 2.52%
-
Tax Rate - - 4.91% - - - - -
Total Cost 23,329 11,813 -30,217 6,645 7,361 9,897 71,197 -16.96%
-
Net Worth 107,053 74,762 97,048 53,356 63,310 59,058 69,017 7.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 107,053 74,762 97,048 53,356 63,310 59,058 69,017 7.58%
NOSH 1,748,991 876,459 864,185 746,250 773,023 705,599 704,260 16.36%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -116.47% -24.23% 379.86% 10.70% -151.30% -31.17% -17.88% -
ROE -11.71% -3.08% 42.27% 1.49% -7.00% -3.98% -15.65% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.62 1.08 1.25 1.00 0.38 1.07 8.58 -35.44%
EPS -0.81 -0.27 4.75 0.11 -0.57 -0.33 -1.53 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0853 0.1123 0.0715 0.0819 0.0837 0.098 -7.51%
Adjusted Per Share Value based on latest NOSH - 809,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.10 0.09 0.10 0.07 0.03 0.07 0.56 -24.94%
EPS -0.12 -0.02 0.38 0.01 -0.04 -0.02 -0.10 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0069 0.009 0.0049 0.0059 0.0055 0.0064 7.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.025 0.06 0.08 0.08 0.125 0.125 0.23 -
P/RPS 4.05 5.53 6.40 8.02 32.99 11.69 2.68 7.12%
P/EPS -3.48 -22.85 1.69 75.00 -21.80 -37.50 -15.00 -21.60%
EY -28.72 -4.38 59.33 1.33 -4.59 -2.67 -6.67 27.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.70 0.71 1.12 1.53 1.49 2.35 -25.23%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 06/11/17 21/11/16 27/11/15 26/11/14 28/11/13 27/11/12 -
Price 0.02 0.06 0.08 0.095 0.115 0.115 0.19 -
P/RPS 3.24 5.53 6.40 9.53 30.35 10.75 2.22 6.50%
P/EPS -2.79 -22.85 1.69 89.06 -20.06 -34.50 -12.39 -21.99%
EY -35.90 -4.38 59.33 1.12 -4.99 -2.90 -8.07 28.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.70 0.71 1.33 1.40 1.37 1.94 -25.55%

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