[PHB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -69.98%
YoY- 61.19%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 12,015 10,797 10,530 9,328 8,855 7,441 6,516 50.09%
PBT 12,501 43,133 1,428 428 -158 -1,144 -2,526 -
Tax -2,167 -2,118 -978 0 1,520 1,940 2,910 -
NP 10,334 41,014 450 428 1,362 796 384 789.11%
-
NP to SH 10,338 41,020 458 432 1,439 796 386 786.28%
-
Tax Rate 17.33% 4.91% 68.49% 0.00% - - - -
Total Cost 1,681 -30,217 10,080 8,900 7,493 6,645 6,132 -57.63%
-
Net Worth 75,034 97,048 58,624 82,511 58,822 53,356 45,676 39.01%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 75,034 97,048 58,624 82,511 58,822 53,356 45,676 39.01%
NOSH 863,460 864,185 763,333 1,080,000 774,999 746,250 643,333 21.56%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 86.01% 379.86% 4.27% 4.59% 15.38% 10.70% 5.89% -
ROE 13.78% 42.27% 0.78% 0.52% 2.45% 1.49% 0.85% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.39 1.25 1.38 0.86 1.14 1.00 1.01 23.60%
EPS 1.20 4.75 0.06 0.04 0.18 0.11 0.06 630.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0869 0.1123 0.0768 0.0764 0.0759 0.0715 0.071 14.35%
Adjusted Per Share Value based on latest NOSH - 1,080,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.16 0.14 0.14 0.12 0.12 0.10 0.09 46.49%
EPS 0.14 0.54 0.01 0.01 0.02 0.01 0.01 476.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0127 0.0077 0.0108 0.0077 0.007 0.006 38.48%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.08 0.08 0.075 0.07 0.09 0.08 0.105 -
P/RPS 5.75 6.40 5.44 8.10 7.88 8.02 10.37 -32.38%
P/EPS 6.68 1.69 125.00 175.00 48.47 75.00 175.00 -88.55%
EY 14.97 59.33 0.80 0.57 2.06 1.33 0.57 774.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.71 0.98 0.92 1.19 1.12 1.48 -27.05%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 24/08/16 30/05/16 24/02/16 27/11/15 27/08/15 -
Price 0.09 0.08 0.08 0.07 0.08 0.095 0.08 -
P/RPS 6.47 6.40 5.80 8.10 7.00 9.53 7.90 -12.41%
P/EPS 7.52 1.69 133.33 175.00 43.09 89.06 133.33 -85.16%
EY 13.30 59.33 0.75 0.57 2.32 1.12 0.75 574.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.71 1.04 0.92 1.05 1.33 1.13 -5.35%

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