[PHB] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -139.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 12,519 22,299 7,280 1,575 236 105 209,102 3.03%
PBT 1,168 7,002 -1,311 -2,169 0 0 0 -100.00%
Tax 152 -989 -231 0 0 0 0 -100.00%
NP 1,320 6,013 -1,542 -2,169 0 0 0 -100.00%
-
NP to SH 1,320 6,013 -1,542 -2,169 0 0 0 -100.00%
-
Tax Rate -13.01% 14.12% - - - - - -
Total Cost 11,199 16,286 8,822 3,744 236 105 209,102 3.16%
-
Net Worth 133,980 130,073 124,202 4,270 0 0 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 133,980 130,073 124,202 4,270 0 0 0 -100.00%
NOSH 550,000 311,554 179,302 168,139 0 0 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.54% 26.97% -21.18% -137.71% 0.00% 0.00% 0.00% -
ROE 0.99% 4.62% -1.24% -50.79% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.28 7.16 4.06 0.94 0.00 0.00 0.00 -100.00%
EPS 0.24 1.93 -0.86 -1.29 -1.29 205.33 -63.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.4175 0.6927 0.0254 0.0406 0.0533 -2.0071 -
Adjusted Per Share Value based on latest NOSH - 169,204
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.12 0.21 0.07 0.01 0.00 0.00 1.93 2.99%
EPS 0.01 0.06 -0.01 -0.02 -1.29 205.33 -63.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.012 0.0115 0.0004 0.0406 0.0533 -2.0071 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.16 0.17 0.44 0.19 0.19 0.41 0.00 -
P/RPS 7.03 2.38 10.84 20.28 0.00 0.00 0.00 -100.00%
P/EPS 66.67 8.81 -51.16 -14.73 -14.73 0.20 0.00 -100.00%
EY 1.50 11.35 -1.95 -6.79 -6.79 500.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.41 0.64 7.48 4.68 7.69 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 27/02/04 28/02/03 30/08/02 30/08/02 13/04/01 -
Price 0.16 0.14 0.41 0.19 0.19 0.19 0.14 -
P/RPS 7.03 1.96 10.10 20.28 0.00 0.00 0.00 -100.00%
P/EPS 66.67 7.25 -47.67 -14.73 -14.73 0.09 -0.22 -
EY 1.50 13.79 -2.10 -6.79 -6.79 1,080.68 -451.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.34 0.59 7.48 4.68 3.56 0.00 -100.00%

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