[PHB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 100.53%
YoY- 108.98%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,855 5,581 3,258 923 4,690 2,197 1,717 197.61%
PBT -158 -858 -1,263 -1,388 -12,556 -3,324 -1,382 -76.35%
Tax 1,520 1,455 1,455 1,455 0 0 0 -
NP 1,362 597 192 67 -12,556 -3,324 -1,382 -
-
NP to SH 1,439 597 193 67 -12,559 -3,324 -1,382 -
-
Tax Rate - - - - - - - -
Total Cost 7,493 4,984 3,066 856 17,246 5,521 3,099 79.85%
-
Net Worth 58,822 53,356 45,676 46,900 53,857 63,310 55,832 3.52%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 58,822 53,356 45,676 46,900 53,857 63,310 55,832 3.52%
NOSH 774,999 746,250 643,333 670,000 770,490 773,023 690,999 7.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.38% 10.70% 5.89% 7.26% -267.72% -151.30% -80.49% -
ROE 2.45% 1.12% 0.42% 0.14% -23.32% -5.25% -2.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.14 0.75 0.51 0.14 0.61 0.28 0.25 174.22%
EPS 0.18 0.08 0.03 0.01 -1.63 -0.43 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0715 0.071 0.07 0.0699 0.0819 0.0808 -4.07%
Adjusted Per Share Value based on latest NOSH - 670,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.08 0.05 0.03 0.01 0.04 0.02 0.02 151.34%
EPS 0.01 0.01 0.00 0.00 -0.12 -0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0049 0.0042 0.0043 0.005 0.0059 0.0052 2.54%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.09 0.08 0.105 0.11 0.105 0.125 0.12 -
P/RPS 7.88 10.70 20.73 79.85 17.25 43.98 48.29 -70.03%
P/EPS 48.47 100.00 350.00 1,100.00 -6.44 -29.07 -60.00 -
EY 2.06 1.00 0.29 0.09 -15.52 -3.44 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.12 1.48 1.57 1.50 1.53 1.49 -13.88%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 27/11/15 27/08/15 29/05/15 26/02/15 26/11/14 27/08/14 -
Price 0.08 0.095 0.08 0.105 0.11 0.115 0.125 -
P/RPS 7.00 12.70 15.80 76.22 18.07 40.46 50.31 -73.05%
P/EPS 43.09 118.75 266.67 1,050.00 -6.75 -26.74 -62.50 -
EY 2.32 0.84 0.38 0.10 -14.82 -3.74 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.33 1.13 1.50 1.57 1.40 1.55 -22.81%

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