[PHB] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -18.42%
YoY- 88.61%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,204 4,381 498 608 429 3,646 3,057 3.17%
PBT -5,234 -1,420 -2,752 -2,328 -1,961 382 106 -
Tax 0 -8 0 0 -5 -250 0 -
NP -5,234 -1,428 -2,752 -2,328 -1,966 132 106 -
-
NP to SH -5,225 -1,428 -2,752 -2,327 -1,965 133 107 -
-
Tax Rate - - - - - 65.45% 0.00% -
Total Cost 8,438 5,809 3,250 2,936 2,395 3,514 2,951 101.32%
-
Net Worth 107,053 106,373 107,839 72,395 74,762 58,054 75,207 26.51%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 107,053 106,373 107,839 72,395 74,762 58,054 75,207 26.51%
NOSH 1,748,991 1,628,991 1,628,991 876,459 876,459 665,000 863,460 60.02%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -163.36% -32.60% -552.61% -382.89% -458.28% 3.62% 3.47% -
ROE -4.88% -1.34% -2.55% -3.21% -2.63% 0.23% 0.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.18 0.27 0.03 0.07 0.05 0.55 0.35 -35.78%
EPS -0.30 -0.09 -0.17 -0.27 -0.23 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0653 0.0662 0.0826 0.0853 0.0873 0.0871 -20.86%
Adjusted Per Share Value based on latest NOSH - 876,459
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.03 0.04 0.00 0.01 0.00 0.03 0.03 0.00%
EPS -0.05 -0.01 -0.03 -0.02 -0.02 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0098 0.01 0.0067 0.0069 0.0054 0.007 25.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.025 0.025 0.035 0.065 0.06 0.09 0.105 -
P/RPS 13.63 9.30 114.49 93.70 122.58 16.42 29.66 -40.42%
P/EPS -8.36 -28.52 -20.72 -24.48 -26.76 450.00 847.32 -
EY -11.97 -3.51 -4.83 -4.08 -3.74 0.22 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.53 0.79 0.70 1.03 1.21 -51.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 30/05/18 23/02/18 06/11/17 28/08/17 29/05/17 -
Price 0.02 0.03 0.025 0.045 0.06 0.06 0.09 -
P/RPS 10.90 11.15 81.78 64.87 122.58 10.94 25.42 -43.10%
P/EPS -6.68 -34.22 -14.80 -16.95 -26.76 300.00 726.27 -
EY -14.96 -2.92 -6.76 -5.90 -3.74 0.33 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.38 0.54 0.70 0.69 1.03 -53.14%

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