[PHB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 98.33%
YoY- -37.36%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,521 9,597 2,173 962 15,296 8,978 8,006 34.62%
PBT -21,086 -4,062 -1,065 -453 -29,801 -1,407 -12 14264.75%
Tax 2,725 -25 -25 -25 1,260 -350 -325 -
NP -18,361 -4,087 -1,090 -478 -28,541 -1,757 -337 1326.75%
-
NP to SH -18,361 -4,087 -1,090 -478 -28,541 -1,757 -337 1326.75%
-
Tax Rate - - - - - - - -
Total Cost 30,882 13,684 3,263 1,440 43,837 10,735 8,343 138.71%
-
Net Worth 77,508 92,239 92,104 92,936 95,861 122,919 119,230 -24.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 77,508 92,239 92,104 92,936 95,861 122,919 119,230 -24.89%
NOSH 700,801 704,655 681,250 682,857 701,253 702,800 673,999 2.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -146.64% -42.59% -50.16% -49.69% -186.59% -19.57% -4.21% -
ROE -23.69% -4.43% -1.18% -0.51% -29.77% -1.43% -0.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.79 1.36 0.32 0.14 2.18 1.28 1.19 31.18%
EPS -2.62 -0.58 -0.16 -0.07 -4.07 -0.25 -0.05 1290.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.1309 0.1352 0.1361 0.1367 0.1749 0.1769 -26.82%
Adjusted Per Share Value based on latest NOSH - 682,857
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.16 0.13 0.03 0.01 0.20 0.12 0.10 36.68%
EPS -0.24 -0.05 -0.01 -0.01 -0.37 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.0121 0.0121 0.0122 0.0125 0.0161 0.0156 -25.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.04 0.04 0.04 0.05 0.05 0.05 0.06 -
P/RPS 2.24 2.94 12.54 35.49 2.29 3.91 5.05 -41.75%
P/EPS -1.53 -6.90 -25.00 -71.43 -1.23 -20.00 -120.00 -94.49%
EY -65.50 -14.50 -4.00 -1.40 -81.40 -5.00 -0.83 1725.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.30 0.37 0.37 0.29 0.34 3.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 23/08/10 26/05/10 25/02/10 24/11/09 25/08/09 -
Price 0.06 0.05 0.04 0.05 0.05 0.06 0.05 -
P/RPS 3.36 3.67 12.54 35.49 2.29 4.70 4.21 -13.92%
P/EPS -2.29 -8.62 -25.00 -71.43 -1.23 -24.00 -100.00 -91.88%
EY -43.67 -11.60 -4.00 -1.40 -81.40 -4.17 -1.00 1131.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.38 0.30 0.37 0.37 0.34 0.28 54.75%

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