[PHB] QoQ 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- 100.73%
YoY- 108.98%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,274 2,323 2,335 923 2,493 480 893 137.20%
PBT 700 405 125 -1,388 -9,231 -1,941 -636 -
Tax 65 0 0 1,455 0 0 0 -
NP 765 405 125 67 -9,231 -1,941 -636 -
-
NP to SH 842 405 126 67 -9,234 -1,941 -636 -
-
Tax Rate -9.29% 0.00% 0.00% - - - - -
Total Cost 2,509 1,918 2,210 856 11,724 2,421 1,529 38.99%
-
Net Worth 60,720 57,915 44,730 46,900 53,788 63,587 57,098 4.17%
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 60,720 57,915 44,730 46,900 53,788 63,587 57,098 4.17%
NOSH 799,999 809,999 630,000 670,000 769,499 776,400 706,666 8.59%
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 23.37% 17.43% 5.35% 7.26% -370.28% -404.38% -71.22% -
ROE 1.39% 0.70% 0.28% 0.14% -17.17% -3.05% -1.11% -
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 0.41 0.29 0.37 0.14 0.32 0.06 0.13 114.61%
EPS 0.11 0.05 0.02 0.01 -1.20 -0.25 -0.09 -
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 0.03 0.02 0.02 0.01 0.02 0.00 0.01 107.59%
EPS 0.01 0.00 0.00 0.00 -0.09 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0054 0.0041 0.0043 0.005 0.0059 0.0053 3.72%
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 21.99 27.89 28.33 79.85 32.41 202.19 94.96 -62.18%
P/EPS 85.51 160.00 525.00 1,100.00 -8.75 -50.00 -133.33 -
EY 1.17 0.63 0.19 0.09 -11.43 -2.00 -0.75 -
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 19.55 33.13 21.58 76.22 33.95 186.01 98.92 -65.97%
P/EPS 76.01 190.00 400.00 1,050.00 -9.17 -46.00 -138.89 -
EY 1.32 0.53 0.25 0.10 -10.91 -2.17 -0.72 -
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