[PHB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -36.17%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,197 1,717 824 7,329 5,659 3,491 1,009 67.91%
PBT -3,324 -1,382 746 -4,153 -1,764 -1,325 -522 243.16%
Tax 0 0 -1,492 1,751 0 0 0 -
NP -3,324 -1,382 -746 -2,402 -1,764 -1,325 -522 243.16%
-
NP to SH -3,324 -1,382 -746 -2,402 -1,764 -1,325 -522 243.16%
-
Tax Rate - - 200.00% - - - - -
Total Cost 5,521 3,099 1,570 9,731 7,423 4,816 1,531 134.97%
-
Net Worth 63,310 55,832 55,407 58,495 59,058 58,788 63,758 -0.46%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 63,310 55,832 55,407 58,495 59,058 58,788 63,758 -0.46%
NOSH 773,023 690,999 678,181 706,470 705,600 697,368 745,714 2.42%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -151.30% -80.49% -90.53% -32.77% -31.17% -37.95% -51.73% -
ROE -5.25% -2.48% -1.35% -4.11% -2.99% -2.25% -0.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.28 0.25 0.12 1.04 0.80 0.50 0.14 58.67%
EPS -0.43 -0.20 -0.11 -0.34 -0.25 -0.19 -0.07 235.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.0808 0.0817 0.0828 0.0837 0.0843 0.0855 -2.82%
Adjusted Per Share Value based on latest NOSH - 708,888
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.02 0.02 0.01 0.07 0.05 0.03 0.01 58.67%
EPS -0.03 -0.01 -0.01 -0.02 -0.02 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0052 0.0051 0.0054 0.0055 0.0054 0.0059 0.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.125 0.12 0.115 0.11 0.125 0.14 0.135 -
P/RPS 43.98 48.29 94.65 10.60 15.59 27.97 99.77 -42.05%
P/EPS -29.07 -60.00 -104.55 -32.35 -50.00 -73.68 -192.86 -71.64%
EY -3.44 -1.67 -0.96 -3.09 -2.00 -1.36 -0.52 251.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.49 1.41 1.33 1.49 1.66 1.58 -2.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.115 0.125 0.125 0.14 0.115 0.125 0.21 -
P/RPS 40.46 50.31 102.88 13.50 14.34 24.97 155.20 -59.15%
P/EPS -26.74 -62.50 -113.64 -41.18 -46.00 -65.79 -300.00 -80.01%
EY -3.74 -1.60 -0.88 -2.43 -2.17 -1.52 -0.33 403.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.55 1.53 1.69 1.37 1.48 2.46 -31.30%

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