[PHB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -47.7%
YoY- 28.91%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 16,487 11,282 5,215 7,280 2,440 1,077 626 779.94%
PBT 4,703 3,253 1,499 -1,311 -1,044 -1,288 -572 -
Tax -706 -607 -262 -231 0 0 0 -
NP 3,997 2,646 1,237 -1,542 -1,044 -1,288 -572 -
-
NP to SH 3,997 2,646 1,237 -1,542 -1,044 -1,288 -572 -
-
Tax Rate 15.01% 18.66% 17.48% - - - - -
Total Cost 12,490 8,636 3,978 8,822 3,484 2,365 1,198 375.20%
-
Net Worth 127,749 126,667 124,187 124,202 126,323 3,295 4,037 894.18%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 127,749 126,667 124,187 124,202 126,323 3,295 4,037 894.18%
NOSH 309,844 189,000 187,424 179,302 168,387 167,272 168,235 50.08%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 24.24% 23.45% 23.72% -21.18% -42.79% -119.59% -91.37% -
ROE 3.13% 2.09% 1.00% -1.24% -0.83% -39.09% -14.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.32 5.97 2.78 4.06 1.45 0.64 0.37 488.43%
EPS 1.29 1.40 0.66 -0.86 -0.62 -0.77 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4123 0.6702 0.6626 0.6927 0.7502 0.0197 0.024 562.34%
Adjusted Per Share Value based on latest NOSH - 177,857
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.22 0.15 0.07 0.10 0.03 0.01 0.01 680.73%
EPS 0.05 0.03 0.02 -0.02 -0.01 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 0.0166 0.0163 0.0163 0.0165 0.0004 0.0005 930.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.14 0.16 0.31 0.44 0.59 0.41 0.19 -
P/RPS 2.63 2.68 11.14 10.84 40.72 63.68 51.06 -86.08%
P/EPS 10.85 11.43 46.97 -51.16 -95.16 -53.25 -55.88 -
EY 9.21 8.75 2.13 -1.95 -1.05 -1.88 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.47 0.64 0.79 20.81 7.92 -87.66%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 24/08/04 21/05/04 27/02/04 27/11/03 29/08/03 30/05/03 -
Price 0.16 0.11 0.17 0.41 0.42 0.62 0.19 -
P/RPS 3.01 1.84 6.11 10.10 28.98 96.29 51.06 -84.77%
P/EPS 12.40 7.86 25.76 -47.67 -67.74 -80.52 -55.88 -
EY 8.06 12.73 3.88 -2.10 -1.48 -1.24 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.16 0.26 0.59 0.56 31.47 7.92 -86.49%

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