[PHB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.36%
YoY- 84.68%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,789 4,690 3,867 5,555 7,144 7,329 10,801 -41.88%
PBT -13,196 -12,554 -5,712 -4,210 -4,377 -4,153 -8,102 38.47%
Tax 1,455 0 1,751 1,751 1,751 1,751 -1,950 -
NP -11,741 -12,554 -3,961 -2,459 -2,626 -2,402 -10,052 10.91%
-
NP to SH -11,738 -12,551 -3,961 -2,459 -2,626 -2,402 -10,052 10.90%
-
Tax Rate - - - - - - - -
Total Cost 16,530 17,244 7,828 8,014 9,770 9,731 20,853 -14.36%
-
Net Worth 46,900 53,788 63,587 57,098 55,407 58,695 61,240 -16.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 46,900 53,788 63,587 57,098 55,407 58,695 61,240 -16.30%
NOSH 670,000 769,499 776,400 706,666 678,181 708,888 731,666 -5.70%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -245.17% -267.68% -102.43% -44.27% -36.76% -32.77% -93.07% -
ROE -25.03% -23.33% -6.23% -4.31% -4.74% -4.09% -16.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.71 0.61 0.50 0.79 1.05 1.03 1.48 -38.74%
EPS -1.75 -1.63 -0.51 -0.35 -0.39 -0.34 -1.37 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0699 0.0819 0.0808 0.0817 0.0828 0.0837 -11.24%
Adjusted Per Share Value based on latest NOSH - 706,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.06 0.06 0.05 0.07 0.09 0.10 0.14 -43.18%
EPS -0.15 -0.16 -0.05 -0.03 -0.03 -0.03 -0.13 10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.007 0.0083 0.0075 0.0073 0.0077 0.008 -16.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.11 0.105 0.125 0.12 0.115 0.11 0.125 -
P/RPS 15.39 17.23 25.10 15.27 10.92 10.64 8.47 48.95%
P/EPS -6.28 -6.44 -24.50 -34.49 -29.70 -32.46 -9.10 -21.92%
EY -15.93 -15.53 -4.08 -2.90 -3.37 -3.08 -10.99 28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.50 1.53 1.49 1.41 1.33 1.49 3.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 28/11/13 -
Price 0.105 0.11 0.115 0.125 0.125 0.14 0.115 -
P/RPS 14.69 18.05 23.09 15.90 11.87 13.54 7.79 52.69%
P/EPS -5.99 -6.74 -22.54 -35.92 -32.28 -41.32 -8.37 -20.00%
EY -16.69 -14.83 -4.44 -2.78 -3.10 -2.42 -11.95 24.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.57 1.40 1.55 1.53 1.69 1.37 6.23%

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