[PHB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 106.22%
YoY- 117.96%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,530 9,328 8,855 7,441 6,516 3,692 4,690 71.54%
PBT 1,428 428 -158 -1,144 -2,526 -5,552 -12,556 -
Tax -978 0 1,520 1,940 2,910 5,820 0 -
NP 450 428 1,362 796 384 268 -12,556 -
-
NP to SH 458 432 1,439 796 386 268 -12,559 -
-
Tax Rate 68.49% 0.00% - - - - - -
Total Cost 10,080 8,900 7,493 6,645 6,132 3,424 17,246 -30.11%
-
Net Worth 58,624 82,511 58,822 53,356 45,676 46,900 53,857 5.82%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 58,624 82,511 58,822 53,356 45,676 46,900 53,857 5.82%
NOSH 763,333 1,080,000 774,999 746,250 643,333 670,000 770,490 -0.62%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.27% 4.59% 15.38% 10.70% 5.89% 7.26% -267.72% -
ROE 0.78% 0.52% 2.45% 1.49% 0.85% 0.57% -23.32% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.38 0.86 1.14 1.00 1.01 0.55 0.61 72.41%
EPS 0.06 0.04 0.18 0.11 0.06 0.04 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 0.0764 0.0759 0.0715 0.071 0.07 0.0699 6.48%
Adjusted Per Share Value based on latest NOSH - 809,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.10 0.09 0.08 0.07 0.06 0.03 0.04 84.30%
EPS 0.00 0.00 0.01 0.01 0.00 0.00 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0076 0.0054 0.0049 0.0042 0.0043 0.005 5.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.075 0.07 0.09 0.08 0.105 0.11 0.105 -
P/RPS 5.44 8.10 7.88 8.02 10.37 19.96 17.25 -53.70%
P/EPS 125.00 175.00 48.47 75.00 175.00 275.00 -6.44 -
EY 0.80 0.57 2.06 1.33 0.57 0.36 -15.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.92 1.19 1.12 1.48 1.57 1.50 -24.72%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 24/02/16 27/11/15 27/08/15 29/05/15 26/02/15 -
Price 0.08 0.07 0.08 0.095 0.08 0.105 0.11 -
P/RPS 5.80 8.10 7.00 9.53 7.90 19.05 18.07 -53.15%
P/EPS 133.33 175.00 43.09 89.06 133.33 262.50 -6.75 -
EY 0.75 0.57 2.32 1.12 0.75 0.38 -14.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.92 1.05 1.33 1.13 1.50 1.57 -24.02%

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