[PHB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
06-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -581.45%
YoY- -105.61%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 65,586 8,894 10,777 9,509 10,797 7,441 2,929 67.80%
PBT -7,998 -13,910 -12,541 -1,964 43,133 -1,144 -4,432 10.32%
Tax 0 -26 -10 -340 -2,118 1,940 0 -
NP -7,998 -13,937 -12,552 -2,304 41,014 796 -4,432 10.32%
-
NP to SH -7,998 -13,937 -12,540 -2,301 41,020 796 -4,432 10.32%
-
Tax Rate - - - - 4.91% - - -
Total Cost 73,585 22,831 23,329 11,813 -30,217 6,645 7,361 46.72%
-
Net Worth 148,173 142,480 107,053 74,762 97,048 53,356 63,310 15.21%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 148,173 142,480 107,053 74,762 97,048 53,356 63,310 15.21%
NOSH 10,519,451 7,195,967 1,748,991 876,459 864,185 746,250 773,023 54.45%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -12.20% -156.69% -116.47% -24.23% 379.86% 10.70% -151.30% -
ROE -5.40% -9.78% -11.71% -3.08% 42.27% 1.49% -7.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.65 0.12 0.62 1.08 1.25 1.00 0.38 9.35%
EPS -0.08 -0.37 -0.81 -0.27 4.75 0.11 -0.57 -27.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0198 0.0613 0.0853 0.1123 0.0715 0.0819 -24.96%
Adjusted Per Share Value based on latest NOSH - 876,459
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.86 0.12 0.14 0.12 0.14 0.10 0.04 66.67%
EPS -0.10 -0.18 -0.16 -0.03 0.54 0.01 -0.06 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0186 0.014 0.0098 0.0127 0.007 0.0083 15.18%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.02 0.01 0.025 0.06 0.08 0.08 0.125 -
P/RPS 3.09 8.09 4.05 5.53 6.40 8.02 32.99 -32.58%
P/EPS -25.38 -5.16 -3.48 -22.85 1.69 75.00 -21.80 2.56%
EY -3.94 -19.37 -28.72 -4.38 59.33 1.33 -4.59 -2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.51 0.41 0.70 0.71 1.12 1.53 -1.82%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 20/11/19 26/11/18 06/11/17 21/11/16 27/11/15 26/11/14 -
Price 0.035 0.005 0.02 0.06 0.08 0.095 0.115 -
P/RPS 5.42 4.05 3.24 5.53 6.40 9.53 30.35 -24.93%
P/EPS -44.41 -2.58 -2.79 -22.85 1.69 89.06 -20.06 14.14%
EY -2.25 -38.74 -35.90 -4.38 59.33 1.12 -4.99 -12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 0.25 0.33 0.70 0.71 1.33 1.40 9.39%

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