[PHB] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.67%
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,867 10,801 50,450 22,953 15,915 11,797 7,407 -10.26%
PBT -5,712 -8,102 -6,291 -18,853 -32,456 -6,518 -3,583 8.07%
Tax 1,751 -1,950 -208 2,750 1,585 -557 688 16.83%
NP -3,961 -10,052 -6,499 -16,103 -30,871 -7,075 -2,895 5.36%
-
NP to SH -3,961 -10,052 -6,499 -16,103 -30,871 -7,075 -2,895 5.36%
-
Tax Rate - - - - - - - -
Total Cost 7,828 20,853 56,949 39,056 46,786 18,872 10,302 -4.47%
-
Net Worth 63,587 61,240 68,599 76,923 91,234 124,178 129,792 -11.20%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 63,587 61,240 68,599 76,923 91,234 124,178 129,792 -11.20%
NOSH 776,400 731,666 699,999 712,258 696,976 709,999 705,777 1.60%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -102.43% -93.07% -12.88% -70.16% -193.97% -59.97% -39.08% -
ROE -6.23% -16.41% -9.47% -20.93% -33.84% -5.70% -2.23% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.50 1.48 7.21 3.22 2.28 1.66 1.05 -11.62%
EPS -0.51 -1.37 -0.93 -2.26 -4.43 -1.00 -0.41 3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.0837 0.098 0.108 0.1309 0.1749 0.1839 -12.60%
Adjusted Per Share Value based on latest NOSH - 712,258
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.04 0.10 0.47 0.21 0.15 0.11 0.07 -8.90%
EPS -0.04 -0.09 -0.06 -0.15 -0.29 -0.07 -0.03 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0057 0.0063 0.0071 0.0084 0.0115 0.012 -11.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.125 0.125 0.23 0.04 0.04 0.05 0.05 -
P/RPS 25.10 8.47 3.19 1.24 1.75 3.01 4.76 31.91%
P/EPS -24.50 -9.10 -24.77 -1.77 -0.90 -5.02 -12.19 12.33%
EY -4.08 -10.99 -4.04 -56.52 -110.73 -19.93 -8.20 -10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.49 2.35 0.37 0.31 0.29 0.27 33.50%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 27/11/12 22/11/11 29/11/10 24/11/09 28/11/08 -
Price 0.115 0.115 0.19 0.05 0.05 0.06 0.05 -
P/RPS 23.09 7.79 2.64 1.55 2.19 3.61 4.76 30.09%
P/EPS -22.54 -8.37 -20.46 -2.21 -1.13 -6.02 -12.19 10.78%
EY -4.44 -11.95 -4.89 -45.22 -88.59 -16.61 -8.20 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.37 1.94 0.46 0.38 0.34 0.27 31.54%

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