[PHB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.95%
YoY- 305.43%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,568 22,299 21,982 22,564 20,860 7,280 3,253 90.60%
PBT -1,380 7,002 6,270 6,506 5,996 -1,311 -1,392 -0.57%
Tax 0 -989 -941 -1,214 -1,048 -231 0 -
NP -1,380 6,013 5,329 5,292 4,948 -1,542 -1,392 -0.57%
-
NP to SH -1,380 6,013 5,329 5,292 4,948 -1,542 -1,392 -0.57%
-
Tax Rate - 14.12% 15.01% 18.66% 17.48% - - -
Total Cost 9,948 16,286 16,653 17,272 15,912 8,822 4,645 66.07%
-
Net Worth 134,161 130,073 127,749 126,667 124,187 124,202 126,323 4.09%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 134,161 130,073 127,749 126,667 124,187 124,202 126,323 4.09%
NOSH 431,250 311,554 309,844 189,000 187,424 179,302 168,387 87.08%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -16.11% 26.97% 24.24% 23.45% 23.72% -21.18% -42.79% -
ROE -1.03% 4.62% 4.17% 4.18% 3.98% -1.24% -1.10% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.99 7.16 7.09 11.94 11.13 4.06 1.93 2.06%
EPS -0.32 1.93 1.72 2.80 2.64 -0.86 -0.83 -46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.4175 0.4123 0.6702 0.6626 0.6927 0.7502 -44.36%
Adjusted Per Share Value based on latest NOSH - 187,733
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.11 0.29 0.29 0.30 0.27 0.10 0.04 96.16%
EPS -0.02 0.08 0.07 0.07 0.06 -0.02 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.017 0.0167 0.0166 0.0163 0.0163 0.0165 4.39%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.11 0.17 0.14 0.16 0.31 0.44 0.59 -
P/RPS 5.54 2.38 1.97 1.34 2.79 10.84 30.54 -67.92%
P/EPS -34.38 8.81 8.14 5.71 11.74 -51.16 -71.37 -38.52%
EY -2.91 11.35 12.29 17.50 8.52 -1.95 -1.40 62.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.34 0.24 0.47 0.64 0.79 -41.85%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 24/08/04 21/05/04 27/02/04 27/11/03 -
Price 0.09 0.14 0.16 0.11 0.17 0.41 0.42 -
P/RPS 4.53 1.96 2.26 0.92 1.53 10.10 21.74 -64.81%
P/EPS -28.13 7.25 9.30 3.93 6.44 -47.67 -50.81 -32.55%
EY -3.56 13.79 10.75 25.45 15.53 -2.10 -1.97 48.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.39 0.16 0.26 0.59 0.56 -35.48%

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