[PHB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -26.78%
YoY- -116.7%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 11,869 7,280 3,904 2,585 2,154 1,575 272 1136.60%
PBT 760 -1,311 -2,533 -3,153 -2,487 -2,169 -1,508 -
Tax -493 -231 0 0 0 0 -45 392.55%
NP 267 -1,542 -2,533 -3,153 -2,487 -2,169 -1,553 -
-
NP to SH 267 -1,542 -2,533 -3,153 -2,487 -2,169 -1,553 -
-
Tax Rate 64.87% - - - - - - -
Total Cost 11,602 8,822 6,437 5,738 4,641 3,744 1,825 242.78%
-
Net Worth 124,187 123,201 130,749 3,280 4,037 4,297 6,255 631.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 124,187 123,201 130,749 3,280 4,037 4,297 6,255 631.88%
NOSH 187,424 177,857 174,285 166,511 168,235 169,204 170,909 6.33%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.25% -21.18% -64.88% -121.97% -115.46% -137.71% -570.96% -
ROE 0.21% -1.25% -1.94% -96.12% -61.60% -50.47% -24.83% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.33 4.09 2.24 1.55 1.28 0.93 0.16 1058.46%
EPS 0.14 -0.87 -1.45 -1.89 -1.48 -1.28 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6626 0.6927 0.7502 0.0197 0.024 0.0254 0.0366 588.25%
Adjusted Per Share Value based on latest NOSH - 166,511
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.11 0.07 0.04 0.02 0.02 0.01 0.00 -
EPS 0.00 -0.01 -0.02 -0.03 -0.02 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0114 0.0121 0.0003 0.0004 0.0004 0.0006 614.90%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.31 0.44 0.59 0.41 0.19 0.19 0.19 -
P/RPS 4.90 10.75 26.34 26.41 14.84 20.41 119.39 -88.07%
P/EPS 217.61 -50.75 -40.60 -21.65 -12.85 -14.82 -20.91 -
EY 0.46 -1.97 -2.46 -4.62 -7.78 -6.75 -4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.79 20.81 7.92 7.48 5.19 -79.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 31/12/02 -
Price 0.17 0.41 0.42 0.62 0.19 0.19 0.19 -
P/RPS 2.68 10.02 18.75 39.94 14.84 20.41 119.39 -92.02%
P/EPS 119.33 -47.29 -28.90 -32.74 -12.85 -14.82 -20.91 -
EY 0.84 -2.11 -3.46 -3.05 -7.78 -6.75 -4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.59 0.56 31.47 7.92 7.48 5.19 -86.38%

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