[PHB] YoY Quarter 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
QoQ- -1786.2%
YoY- -403.65%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,142 5,152 2,924 6,318 2,819 1,486 5,597 -1.40%
PBT -6,338 1,810 -17,023 -28,394 -5,111 697 343 -
Tax -1,950 -208 2,750 1,610 -207 738 237 -
NP -8,288 1,602 -14,273 -26,784 -5,318 1,435 580 -
-
NP to SH -8,288 1,602 -14,273 -26,784 -5,318 1,435 580 -
-
Tax Rate - 11.49% - - - -105.88% -69.10% -
Total Cost 13,430 3,550 17,197 33,102 8,137 51 5,017 17.81%
-
Net Worth 60,544 75,350 77,763 95,847 124,133 137,329 138,184 -12.83%
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 60,544 75,350 77,763 95,847 124,133 137,329 138,184 -12.83%
NOSH 702,372 687,500 703,103 701,151 699,736 717,499 725,000 -0.52%
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 -161.18% 31.09% -488.13% -423.93% -188.65% 96.57% 10.36% -
ROE -13.69% 2.13% -18.35% -27.94% -4.28% 1.04% 0.42% -
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 0.73 0.75 0.42 0.90 0.40 0.21 0.77 -0.88%
EPS -1.18 0.23 -2.03 -3.82 -0.76 0.20 0.08 -
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 0.1914 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 0.07 0.07 0.04 0.08 0.04 0.02 0.07 0.00%
EPS -0.11 0.02 -0.19 -0.35 -0.07 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0099 0.0102 0.0125 0.0162 0.018 0.0181 -12.89%
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 21.86 8.01 9.62 5.55 12.41 57.94 18.13 3.16%
P/EPS -13.56 25.75 -1.97 -1.31 -6.58 60.00 175.00 -
EY -7.38 3.88 -50.75 -76.40 -15.20 1.67 0.57 -
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 21.86 65.39 14.43 5.55 9.93 43.46 24.61 -1.95%
P/EPS -13.56 210.28 -2.96 -1.31 -5.26 45.00 237.50 -
EY -7.38 0.48 -33.83 -76.40 -19.00 2.22 0.42 -
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