[PHB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 547.37%
YoY- -50.3%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 10,089 5,608 7,596 16,344 14,329 6,772 5,120 57.11%
PBT -1,128 -1,332 -1,984 1,071 970 -3,892 -416 94.33%
Tax -268 -216 0 -415 -869 -100 -252 4.18%
NP -1,396 -1,548 -1,984 656 101 -3,992 -668 63.38%
-
NP to SH -1,396 -1,548 -1,984 656 101 -3,992 -668 63.38%
-
Tax Rate - - - 38.75% 89.59% - - -
Total Cost 11,485 7,156 9,580 15,688 14,228 10,764 5,788 57.84%
-
Net Worth 131,991 133,339 134,557 138,926 144,171 132,844 135,325 -1.64%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 131,991 133,339 134,557 138,926 144,171 132,844 135,325 -1.64%
NOSH 697,999 703,636 708,571 728,888 759,997 554,444 556,666 16.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -13.84% -27.60% -26.12% 4.01% 0.71% -58.95% -13.05% -
ROE -1.06% -1.16% -1.47% 0.47% 0.07% -3.01% -0.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.45 0.80 1.07 2.24 1.89 1.22 0.92 35.39%
EPS -0.20 -0.22 -0.28 0.09 0.01 -0.72 -0.12 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1895 0.1899 0.1906 0.1897 0.2396 0.2431 -15.40%
Adjusted Per Share Value based on latest NOSH - 725,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.13 0.07 0.10 0.21 0.19 0.09 0.07 51.03%
EPS -0.02 -0.02 -0.03 0.01 0.00 -0.05 -0.01 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0175 0.0176 0.0182 0.0189 0.0174 0.0177 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.16 0.21 0.14 0.10 0.12 0.14 -
P/RPS 8.30 20.08 19.59 6.24 5.30 9.82 15.22 -33.22%
P/EPS -60.00 -72.73 -75.00 155.56 750.00 -16.67 -116.67 -35.78%
EY -1.67 -1.38 -1.33 0.64 0.13 -6.00 -0.86 55.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.84 1.11 0.73 0.53 0.50 0.58 5.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 28/05/07 27/02/07 29/11/06 28/08/06 30/05/06 -
Price 0.13 0.12 0.14 0.19 0.14 0.11 0.12 -
P/RPS 8.99 15.06 13.06 8.47 7.43 9.01 13.05 -21.98%
P/EPS -65.00 -54.55 -50.00 211.11 1,050.00 -15.28 -100.00 -24.94%
EY -1.54 -1.83 -2.00 0.47 0.10 -6.55 -1.00 33.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.74 1.00 0.74 0.46 0.49 25.60%

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