[PHB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 70.08%
YoY- 96.02%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 60,398 44,302 3,752 14,877 26,705 14,136 9,496 242.12%
PBT -10,798 -3,320 -5,212 -522 -2,440 756 544 -
Tax 0 0 0 -208 0 0 0 -
NP -10,798 -3,320 -5,212 -730 -2,440 756 544 -
-
NP to SH -10,798 -3,320 -5,212 -730 -2,440 756 544 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 71,197 47,622 8,964 15,607 29,145 13,380 8,952 296.93%
-
Net Worth 69,017 74,146 73,859 80,007 76,015 83,991 75,344 -5.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 69,017 74,146 73,859 80,007 76,015 83,991 75,344 -5.66%
NOSH 704,260 691,666 685,789 729,999 703,846 755,999 680,000 2.35%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -17.88% -7.49% -138.91% -4.91% -9.14% 5.35% 5.73% -
ROE -15.65% -4.48% -7.06% -0.91% -3.21% 0.90% 0.72% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.58 6.41 0.55 2.04 3.79 1.87 1.40 233.78%
EPS -1.53 -0.48 -0.76 -0.10 -0.35 0.10 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.1072 0.1077 0.1096 0.108 0.1111 0.1108 -7.83%
Adjusted Per Share Value based on latest NOSH - 687,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.56 0.41 0.03 0.14 0.25 0.13 0.09 237.17%
EPS -0.10 -0.03 -0.05 -0.01 -0.02 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0069 0.0068 0.0074 0.007 0.0078 0.007 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.23 0.30 0.47 0.06 0.04 0.05 0.07 -
P/RPS 2.68 4.68 85.91 2.94 1.05 2.67 5.01 -34.02%
P/EPS -15.00 -62.50 -61.84 -60.00 -11.54 50.00 87.50 -
EY -6.67 -1.60 -1.62 -1.67 -8.67 2.00 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.80 4.36 0.55 0.37 0.45 0.63 139.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 28/05/12 29/02/12 22/11/11 22/08/11 30/05/11 -
Price 0.19 0.31 0.33 0.49 0.05 0.05 0.06 -
P/RPS 2.22 4.84 60.32 24.04 1.32 2.67 4.30 -35.56%
P/EPS -12.39 -64.58 -43.42 -490.00 -14.42 50.00 75.00 -
EY -8.07 -1.55 -2.30 -0.20 -6.93 2.00 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.89 3.06 4.47 0.46 0.45 0.54 134.02%

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