[PHB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -105.51%
YoY- -126.8%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,280 12,519 5,512 3,706 2,142 22,299 16,487 -81.82%
PBT -104 1,168 -1,560 -709 -345 7,002 4,703 -
Tax -63 152 12 0 0 -989 -706 -80.06%
NP -167 1,320 -1,548 -709 -345 6,013 3,997 -
-
NP to SH -167 1,320 -1,548 -709 -345 6,013 3,997 -
-
Tax Rate - -13.01% - - - 14.12% 15.01% -
Total Cost 1,447 11,199 7,060 4,415 2,487 16,286 12,490 -76.26%
-
Net Worth 135,325 133,980 130,214 129,288 134,161 130,073 127,749 3.91%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 135,325 133,980 130,214 129,288 134,161 130,073 127,749 3.91%
NOSH 556,666 550,000 455,294 417,058 431,250 311,554 309,844 47.83%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -13.05% 10.54% -28.08% -19.13% -16.11% 26.97% 24.24% -
ROE -0.12% 0.99% -1.19% -0.55% -0.26% 4.62% 3.13% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.23 2.28 1.21 0.89 0.50 7.16 5.32 -87.70%
EPS -0.03 0.24 -0.34 -0.17 -0.08 1.93 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2431 0.2436 0.286 0.31 0.3111 0.4175 0.4123 -29.70%
Adjusted Per Share Value based on latest NOSH - 404,444
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.02 0.16 0.07 0.05 0.03 0.29 0.22 -79.81%
EPS 0.00 0.02 -0.02 -0.01 0.00 0.08 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0175 0.017 0.0169 0.0176 0.017 0.0167 3.95%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.14 0.16 0.17 0.10 0.11 0.17 0.14 -
P/RPS 60.89 7.03 14.04 11.25 22.15 2.38 2.63 713.87%
P/EPS -466.67 66.67 -50.00 -58.82 -137.50 8.81 10.85 -
EY -0.21 1.50 -2.00 -1.70 -0.73 11.35 9.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.59 0.32 0.35 0.41 0.34 42.81%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 25/11/05 30/08/05 27/05/05 25/02/05 29/11/04 -
Price 0.12 0.16 0.17 0.17 0.09 0.14 0.16 -
P/RPS 52.19 7.03 14.04 19.13 18.12 1.96 3.01 571.07%
P/EPS -400.00 66.67 -50.00 -100.00 -112.50 7.25 12.40 -
EY -0.25 1.50 -2.00 -1.00 -0.89 13.79 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.59 0.55 0.29 0.34 0.39 16.45%

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