[PHB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 8856.33%
YoY- 5053.27%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 13,406 12,228 12,015 10,797 10,530 9,328 8,855 31.88%
PBT 976 424 12,501 43,133 1,428 428 -158 -
Tax -500 0 -2,167 -2,118 -978 0 1,520 -
NP 476 424 10,334 41,014 450 428 1,362 -50.41%
-
NP to SH 478 428 10,338 41,020 458 432 1,439 -52.06%
-
Tax Rate 51.23% 0.00% 17.33% 4.91% 68.49% 0.00% - -
Total Cost 12,930 11,804 1,681 -30,217 10,080 8,900 7,493 43.91%
-
Net Worth 69,549 75,207 75,034 97,048 58,624 82,511 58,822 11.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 69,549 75,207 75,034 97,048 58,624 82,511 58,822 11.82%
NOSH 796,666 863,460 863,460 864,185 763,333 1,080,000 774,999 1.85%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.55% 3.47% 86.01% 379.86% 4.27% 4.59% 15.38% -
ROE 0.69% 0.57% 13.78% 42.27% 0.78% 0.52% 2.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.68 1.42 1.39 1.25 1.38 0.86 1.14 29.53%
EPS 0.06 0.04 1.20 4.75 0.06 0.04 0.18 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0871 0.0869 0.1123 0.0768 0.0764 0.0759 9.78%
Adjusted Per Share Value based on latest NOSH - 867,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.12 0.11 0.11 0.10 0.10 0.09 0.08 31.06%
EPS 0.00 0.00 0.10 0.38 0.00 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.007 0.0069 0.009 0.0054 0.0076 0.0054 12.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.09 0.105 0.08 0.08 0.075 0.07 0.09 -
P/RPS 5.35 7.41 5.75 6.40 5.44 8.10 7.88 -22.77%
P/EPS 150.00 211.83 6.68 1.69 125.00 175.00 48.47 112.50%
EY 0.67 0.47 14.97 59.33 0.80 0.57 2.06 -52.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 0.92 0.71 0.98 0.92 1.19 -9.18%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 21/11/16 24/08/16 30/05/16 24/02/16 -
Price 0.06 0.09 0.09 0.08 0.08 0.07 0.08 -
P/RPS 3.57 6.36 6.47 6.40 5.80 8.10 7.00 -36.19%
P/EPS 100.00 181.57 7.52 1.69 133.33 175.00 43.09 75.37%
EY 1.00 0.55 13.30 59.33 0.75 0.57 2.32 -42.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 1.04 0.71 1.04 0.92 1.05 -24.43%

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