[PHB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 80.78%
YoY- 111.46%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 10,797 10,530 9,328 8,855 7,441 6,516 3,692 104.10%
PBT 43,133 1,428 428 -158 -1,144 -2,526 -5,552 -
Tax -2,118 -978 0 1,520 1,940 2,910 5,820 -
NP 41,014 450 428 1,362 796 384 268 2734.99%
-
NP to SH 41,020 458 432 1,439 796 386 268 2735.26%
-
Tax Rate 4.91% 68.49% 0.00% - - - - -
Total Cost -30,217 10,080 8,900 7,493 6,645 6,132 3,424 -
-
Net Worth 97,048 58,624 82,511 58,822 53,356 45,676 46,900 62.16%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 97,048 58,624 82,511 58,822 53,356 45,676 46,900 62.16%
NOSH 864,185 763,333 1,080,000 774,999 746,250 643,333 670,000 18.43%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 379.86% 4.27% 4.59% 15.38% 10.70% 5.89% 7.26% -
ROE 42.27% 0.78% 0.52% 2.45% 1.49% 0.85% 0.57% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.25 1.38 0.86 1.14 1.00 1.01 0.55 72.60%
EPS 4.75 0.06 0.04 0.18 0.11 0.06 0.04 2295.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1123 0.0768 0.0764 0.0759 0.0715 0.071 0.07 36.92%
Adjusted Per Share Value based on latest NOSH - 799,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.14 0.14 0.12 0.12 0.10 0.09 0.05 98.28%
EPS 0.54 0.01 0.01 0.02 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0077 0.0108 0.0077 0.007 0.006 0.0061 62.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.08 0.075 0.07 0.09 0.08 0.105 0.11 -
P/RPS 6.40 5.44 8.10 7.88 8.02 10.37 19.96 -53.05%
P/EPS 1.69 125.00 175.00 48.47 75.00 175.00 275.00 -96.61%
EY 59.33 0.80 0.57 2.06 1.33 0.57 0.36 2878.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.98 0.92 1.19 1.12 1.48 1.57 -40.99%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 24/08/16 30/05/16 24/02/16 27/11/15 27/08/15 29/05/15 -
Price 0.08 0.08 0.07 0.08 0.095 0.08 0.105 -
P/RPS 6.40 5.80 8.10 7.00 9.53 7.90 19.05 -51.57%
P/EPS 1.69 133.33 175.00 43.09 89.06 133.33 262.50 -96.50%
EY 59.33 0.75 0.57 2.32 1.12 0.75 0.38 2772.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.04 0.92 1.05 1.33 1.13 1.50 -39.18%

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