[PHB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
14-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -0.36%
YoY- 38.75%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 65,586 72,858 48,056 14,240 8,894 8,142 5,572 415.12%
PBT -7,998 -7,104 -10,980 -13,968 -13,910 -4,622 -6,248 17.84%
Tax 0 0 0 -20 -26 0 0 -
NP -7,998 -7,104 -10,980 -13,988 -13,937 -4,622 -6,248 17.84%
-
NP to SH -7,998 -7,104 -10,980 -13,988 -13,937 -4,622 -6,248 17.84%
-
Tax Rate - - - - - - - -
Total Cost 73,585 79,962 59,036 28,228 22,831 12,764 11,820 237.28%
-
Net Worth 148,173 151,045 142,668 138,882 142,480 42,539 92,497 36.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 148,173 151,045 142,668 138,882 142,480 42,539 92,497 36.79%
NOSH 10,519,451 10,002,985 10,002,985 7,195,967 7,195,967 7,195,967 1,798,991 223.52%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -12.20% -9.75% -22.85% -98.23% -156.69% -56.77% -112.13% -
ROE -5.40% -4.70% -7.70% -10.07% -9.78% -10.87% -6.75% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.65 0.73 0.51 0.20 0.12 0.39 0.31 63.59%
EPS -0.08 -0.08 -0.12 -0.42 -0.37 -0.24 -0.36 -63.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0151 0.0152 0.0193 0.0198 0.0203 0.0518 -56.91%
Adjusted Per Share Value based on latest NOSH - 7,195,967
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.86 0.95 0.63 0.19 0.12 0.11 0.07 430.00%
EPS -0.10 -0.09 -0.14 -0.18 -0.18 -0.06 -0.08 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0198 0.0187 0.0182 0.0186 0.0056 0.0121 36.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.02 0.01 0.005 0.01 0.01 0.005 0.025 -
P/RPS 3.09 1.37 0.98 5.05 8.09 1.29 8.01 -46.91%
P/EPS -25.38 -14.08 -4.27 -5.14 -5.16 -2.27 -7.14 132.37%
EY -3.94 -7.10 -23.40 -19.44 -19.37 -44.11 -14.00 -56.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.66 0.33 0.52 0.51 0.25 0.48 100.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 25/08/20 29/06/20 14/02/20 20/11/19 16/08/19 29/05/19 -
Price 0.035 0.03 0.015 0.005 0.005 0.01 0.01 -
P/RPS 5.42 4.12 2.93 2.53 4.05 2.57 3.20 41.95%
P/EPS -44.41 -42.24 -12.82 -2.57 -2.58 -4.53 -2.86 519.30%
EY -2.25 -2.37 -7.80 -38.88 -38.74 -22.06 -34.99 -83.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.99 0.99 0.26 0.25 0.49 0.19 439.88%

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