[PHB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 180.22%
YoY- 316.26%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 22,299 16,487 11,282 5,215 7,280 2,440 1,077 647.12%
PBT 7,002 4,703 3,253 1,499 -1,311 -1,044 -1,288 -
Tax -989 -706 -607 -262 -231 0 0 -
NP 6,013 3,997 2,646 1,237 -1,542 -1,044 -1,288 -
-
NP to SH 6,013 3,997 2,646 1,237 -1,542 -1,044 -1,288 -
-
Tax Rate 14.12% 15.01% 18.66% 17.48% - - - -
Total Cost 16,286 12,490 8,636 3,978 8,822 3,484 2,365 259.84%
-
Net Worth 130,073 127,749 126,667 124,187 124,202 126,323 3,295 1046.52%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 130,073 127,749 126,667 124,187 124,202 126,323 3,295 1046.52%
NOSH 311,554 309,844 189,000 187,424 179,302 168,387 167,272 51.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 26.97% 24.24% 23.45% 23.72% -21.18% -42.79% -119.59% -
ROE 4.62% 3.13% 2.09% 1.00% -1.24% -0.83% -39.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.16 5.32 5.97 2.78 4.06 1.45 0.64 396.56%
EPS 1.93 1.29 1.40 0.66 -0.86 -0.62 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4175 0.4123 0.6702 0.6626 0.6927 0.7502 0.0197 658.76%
Adjusted Per Share Value based on latest NOSH - 187,424
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.21 0.15 0.10 0.05 0.07 0.02 0.01 654.17%
EPS 0.06 0.04 0.02 0.01 -0.01 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0118 0.0117 0.0115 0.0115 0.0117 0.0003 1056.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.17 0.14 0.16 0.31 0.44 0.59 0.41 -
P/RPS 2.38 2.63 2.68 11.14 10.84 40.72 63.68 -88.70%
P/EPS 8.81 10.85 11.43 46.97 -51.16 -95.16 -53.25 -
EY 11.35 9.21 8.75 2.13 -1.95 -1.05 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.24 0.47 0.64 0.79 20.81 -92.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 24/08/04 21/05/04 27/02/04 27/11/03 29/08/03 -
Price 0.14 0.16 0.11 0.17 0.41 0.42 0.62 -
P/RPS 1.96 3.01 1.84 6.11 10.10 28.98 96.29 -92.45%
P/EPS 7.25 12.40 7.86 25.76 -47.67 -67.74 -80.52 -
EY 13.79 8.06 12.73 3.88 -2.10 -1.48 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.16 0.26 0.59 0.56 31.47 -95.04%

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