[PHB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -112.65%
YoY- 51.59%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 16,344 10,747 3,386 1,280 12,519 5,512 3,706 168.20%
PBT 1,071 728 -1,946 -104 1,168 -1,560 -709 -
Tax -415 -652 -50 -63 152 12 0 -
NP 656 76 -1,996 -167 1,320 -1,548 -709 -
-
NP to SH 656 76 -1,996 -167 1,320 -1,548 -709 -
-
Tax Rate 38.75% 89.56% - - -13.01% - - -
Total Cost 15,688 10,671 5,382 1,447 11,199 7,060 4,415 132.32%
-
Net Worth 138,926 144,172 132,844 135,325 133,980 130,214 129,288 4.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 138,926 144,172 132,844 135,325 133,980 130,214 129,288 4.89%
NOSH 728,888 760,000 554,444 556,666 550,000 455,294 417,058 44.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.01% 0.71% -58.95% -13.05% 10.54% -28.08% -19.13% -
ROE 0.47% 0.05% -1.50% -0.12% 0.99% -1.19% -0.55% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.24 1.41 0.61 0.23 2.28 1.21 0.89 84.71%
EPS 0.09 0.01 -0.36 -0.03 0.24 -0.34 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.1897 0.2396 0.2431 0.2436 0.286 0.31 -27.62%
Adjusted Per Share Value based on latest NOSH - 556,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.21 0.14 0.04 0.02 0.16 0.07 0.05 159.63%
EPS 0.01 0.00 -0.03 0.00 0.02 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0182 0.0189 0.0174 0.0177 0.0175 0.017 0.0169 5.05%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.10 0.12 0.14 0.16 0.17 0.10 -
P/RPS 6.24 7.07 19.65 60.89 7.03 14.04 11.25 -32.41%
P/EPS 155.56 1,000.00 -33.33 -466.67 66.67 -50.00 -58.82 -
EY 0.64 0.10 -3.00 -0.21 1.50 -2.00 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.53 0.50 0.58 0.66 0.59 0.32 73.03%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 28/08/06 30/05/06 27/02/06 25/11/05 30/08/05 -
Price 0.19 0.14 0.11 0.12 0.16 0.17 0.17 -
P/RPS 8.47 9.90 18.01 52.19 7.03 14.04 19.13 -41.82%
P/EPS 211.11 1,400.00 -30.56 -400.00 66.67 -50.00 -100.00 -
EY 0.47 0.07 -3.27 -0.25 1.50 -2.00 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.46 0.49 0.66 0.59 0.55 48.80%

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