[PHB] QoQ 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- -105.82%
YoY- 51.59%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 5,597 7,361 2,106 1,280 7,007 1,806 1,564 133.41%
PBT 343 2,675 -881 -104 2,728 -851 -364 -
Tax 237 -602 13 -63 140 12 0 -
NP 580 2,073 -868 -167 2,868 -839 -364 -
-
NP to SH 580 2,073 -868 -167 2,868 -839 -364 -
-
Tax Rate -69.10% 22.50% - - -5.13% - - -
Total Cost 5,017 5,288 2,974 1,447 4,139 2,645 1,928 88.85%
-
Net Worth 138,184 131,082 129,983 135,325 131,819 126,291 125,377 6.67%
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 138,184 131,082 129,983 135,325 131,819 126,291 125,377 6.67%
NOSH 725,000 690,999 542,500 556,666 541,132 441,578 404,444 47.40%
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 10.36% 28.16% -41.22% -13.05% 40.93% -46.46% -23.27% -
ROE 0.42% 1.58% -0.67% -0.12% 2.18% -0.66% -0.29% -
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 0.77 1.07 0.39 0.23 1.29 0.41 0.39 57.18%
EPS 0.08 0.30 -0.16 -0.03 0.53 -0.19 -0.09 -
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 0.05 0.07 0.02 0.01 0.06 0.02 0.01 191.54%
EPS 0.01 0.02 -0.01 0.00 0.03 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0121 0.012 0.0125 0.0122 0.0117 0.0116 6.76%
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 18.13 9.39 30.91 60.89 12.36 41.57 25.86 -21.03%
P/EPS 175.00 33.33 -75.00 -466.67 30.19 -89.47 -111.11 -
EY 0.57 3.00 -1.33 -0.21 3.31 -1.12 -0.90 -
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 24.61 13.14 28.34 52.19 12.36 41.57 43.96 -32.00%
P/EPS 237.50 46.67 -68.75 -400.00 30.19 -89.47 -188.89 -
EY 0.42 2.14 -1.45 -0.25 3.31 -1.12 -0.53 -
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