[PHB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.23%
YoY- -42.91%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,690 2,929 3,434 3,296 7,329 7,545 6,982 -23.24%
PBT -12,556 -4,432 -2,764 2,984 -4,153 -2,352 -2,650 181.30%
Tax 0 0 0 -5,968 1,751 0 0 -
NP -12,556 -4,432 -2,764 -2,984 -2,402 -2,352 -2,650 181.30%
-
NP to SH -12,559 -4,432 -2,764 -2,984 -2,402 -2,352 -2,650 181.34%
-
Tax Rate - - - 200.00% - - - -
Total Cost 17,246 7,361 6,198 6,280 9,731 9,897 9,632 47.29%
-
Net Worth 53,857 63,310 55,832 55,407 58,495 59,058 58,788 -5.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 53,857 63,310 55,832 55,407 58,495 59,058 58,788 -5.65%
NOSH 770,490 773,023 690,999 678,181 706,470 705,599 697,368 6.85%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -267.72% -151.30% -80.49% -90.53% -32.77% -31.17% -37.95% -
ROE -23.32% -7.00% -4.95% -5.39% -4.11% -3.98% -4.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.61 0.38 0.50 0.49 1.04 1.07 1.00 -28.00%
EPS -1.63 -0.57 -0.40 -0.44 -0.34 -0.33 -0.38 163.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0699 0.0819 0.0808 0.0817 0.0828 0.0837 0.0843 -11.70%
Adjusted Per Share Value based on latest NOSH - 678,181
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.04 0.03 0.03 0.03 0.07 0.07 0.06 -23.62%
EPS -0.12 -0.04 -0.03 -0.03 -0.02 -0.02 -0.02 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.0059 0.0052 0.0051 0.0054 0.0055 0.0054 -4.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.105 0.125 0.12 0.115 0.11 0.125 0.14 -
P/RPS 17.25 32.99 24.15 23.66 10.60 11.69 13.98 14.99%
P/EPS -6.44 -21.80 -30.00 -26.14 -32.35 -37.50 -36.84 -68.63%
EY -15.52 -4.59 -3.33 -3.83 -3.09 -2.67 -2.71 219.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.53 1.49 1.41 1.33 1.49 1.66 -6.51%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.11 0.115 0.125 0.125 0.14 0.115 0.125 -
P/RPS 18.07 30.35 25.15 25.72 13.50 10.75 12.49 27.83%
P/EPS -6.75 -20.06 -31.25 -28.41 -41.18 -34.50 -32.89 -65.10%
EY -14.82 -4.99 -3.20 -3.52 -2.43 -2.90 -3.04 186.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.40 1.55 1.53 1.69 1.37 1.48 4.00%

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