[PHB] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -38.02%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 10,616 12,364 20,088 49,190 6,671 8,083 7,132 6.85%
PBT -4,721 -4,835 -4,231 -5,999 -10,433 -9,406 -1,473 21.41%
Tax 0 97 2 0 -20 -8 -255 -
NP -4,721 -4,738 -4,229 -5,999 -10,453 -9,414 -1,728 18.22%
-
NP to SH -4,721 -4,738 -4,229 -5,999 -10,453 -9,405 -1,726 18.24%
-
Tax Rate - - - - - - - -
Total Cost 15,337 17,102 24,317 55,189 17,124 17,497 8,860 9.57%
-
Net Worth 126,607 13,093,625 147,880 148,173 142,480 107,053 74,762 9.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 126,607 13,093,625 147,880 148,173 142,480 107,053 74,762 9.17%
NOSH 10,821,177 10,821,177 10,768,198 10,519,451 7,195,967 1,748,991 876,459 51.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -44.47% -38.32% -21.05% -12.20% -156.69% -116.47% -24.23% -
ROE -3.73% -0.04% -2.86% -4.05% -7.34% -8.79% -2.31% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.10 0.11 0.19 0.48 0.09 0.46 0.81 -29.42%
EPS -0.04 -0.04 -0.04 -0.06 -0.28 -0.61 -0.20 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0117 1.21 0.0139 0.0146 0.0198 0.0613 0.0853 -28.17%
Adjusted Per Share Value based on latest NOSH - 10,768,198
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.10 0.11 0.19 0.45 0.06 0.07 0.07 6.12%
EPS -0.04 -0.04 -0.04 -0.06 -0.10 -0.09 -0.02 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0117 1.21 0.0137 0.0137 0.0132 0.0099 0.0069 9.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.01 0.005 0.01 0.02 0.01 0.025 0.06 -
P/RPS 10.19 4.38 5.30 4.13 10.79 5.40 7.37 5.54%
P/EPS -22.92 -11.42 -25.16 -33.84 -6.88 -4.64 -30.47 -4.63%
EY -4.36 -8.76 -3.98 -2.96 -14.53 -21.54 -3.28 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.72 1.37 0.51 0.41 0.70 3.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 23/11/22 25/11/21 20/11/20 20/11/19 26/11/18 06/11/17 -
Price 0.005 0.01 0.01 0.035 0.005 0.02 0.06 -
P/RPS 5.10 8.75 5.30 7.22 5.39 4.32 7.37 -5.94%
P/EPS -11.46 -22.84 -25.16 -59.21 -3.44 -3.71 -30.47 -15.03%
EY -8.73 -4.38 -3.98 -1.69 -29.05 -26.93 -3.28 17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.01 0.72 2.40 0.25 0.33 0.70 -7.79%

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