[PHB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -39.67%
YoY- -88.44%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,904 2,585 2,154 1,575 272 252 256 513.94%
PBT -2,533 -3,153 -2,487 -2,169 -1,508 -1,410 -1,360 51.32%
Tax 0 0 0 0 -45 -45 -45 -
NP -2,533 -3,153 -2,487 -2,169 -1,553 -1,455 -1,405 48.07%
-
NP to SH -2,533 -3,153 -2,487 -2,169 -1,553 -1,455 -1,405 48.07%
-
Tax Rate - - - - - - - -
Total Cost 6,437 5,738 4,641 3,744 1,825 1,707 1,661 146.51%
-
Net Worth 130,749 3,280 4,037 4,297 6,255 0 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 130,749 3,280 4,037 4,297 6,255 0 0 -
NOSH 174,285 166,511 168,235 169,204 170,909 0 0 -
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -64.88% -121.97% -115.46% -137.71% -570.96% -577.38% -548.83% -
ROE -1.94% -96.12% -61.60% -50.47% -24.83% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.24 1.55 1.28 0.93 0.16 0.00 0.00 -
EPS -1.45 -1.89 -1.48 -1.28 -0.91 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7502 0.0197 0.024 0.0254 0.0366 0.0388 0.0391 615.40%
Adjusted Per Share Value based on latest NOSH - 169,204
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.05 0.03 0.03 0.02 0.00 0.00 0.00 -
EPS -0.03 -0.04 -0.03 -0.03 -0.02 -0.02 -0.02 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0004 0.0005 0.0006 0.0008 0.0388 0.0391 -42.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 -
Price 0.59 0.41 0.19 0.19 0.19 0.19 0.19 -
P/RPS 26.34 26.41 14.84 20.41 119.39 0.00 0.00 -
P/EPS -40.60 -21.65 -12.85 -14.82 -20.91 0.00 0.00 -
EY -2.46 -4.62 -7.78 -6.75 -4.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 20.81 7.92 7.48 5.19 4.90 4.86 -70.18%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 30/05/03 28/02/03 31/12/02 30/08/02 30/08/02 -
Price 0.42 0.62 0.19 0.19 0.19 0.19 0.19 -
P/RPS 18.75 39.94 14.84 20.41 119.39 0.00 0.00 -
P/EPS -28.90 -32.74 -12.85 -14.82 -20.91 0.00 0.00 -
EY -3.46 -3.05 -7.78 -6.75 -4.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 31.47 7.92 7.48 5.19 4.90 4.86 -76.28%

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