[PHB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 71.87%
YoY- 489.88%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 11,324 14,723 19,225 22,298 21,326 17,484 11,869 -3.08%
PBT 739 3,040 5,157 7,001 4,435 3,229 760 -1.84%
Tax -271 -382 -727 -989 -937 -838 -493 -32.87%
NP 468 2,658 4,430 6,012 3,498 2,391 267 45.32%
-
NP to SH 468 2,658 4,430 6,012 3,498 2,391 267 45.32%
-
Tax Rate 36.67% 12.57% 14.10% 14.13% 21.13% 25.95% 64.87% -
Total Cost 10,856 12,065 14,795 16,286 17,828 15,093 11,602 -4.33%
-
Net Worth 126,291 125,377 134,161 129,489 126,594 125,818 124,187 1.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 126,291 125,377 134,161 129,489 126,594 125,818 124,187 1.12%
NOSH 441,578 404,444 431,250 310,153 307,045 187,733 187,424 76.96%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.13% 18.05% 23.04% 26.96% 16.40% 13.68% 2.25% -
ROE 0.37% 2.12% 3.30% 4.64% 2.76% 1.90% 0.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.56 3.64 4.46 7.19 6.95 9.31 6.33 -45.28%
EPS 0.11 0.66 1.03 1.94 1.14 1.27 0.14 -14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.286 0.31 0.3111 0.4175 0.4123 0.6702 0.6626 -42.85%
Adjusted Per Share Value based on latest NOSH - 310,153
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.15 0.19 0.25 0.29 0.28 0.23 0.16 -4.20%
EPS 0.01 0.03 0.06 0.08 0.05 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0164 0.0176 0.0169 0.0166 0.0165 0.0163 0.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.17 0.10 0.11 0.17 0.14 0.16 0.31 -
P/RPS 6.63 2.75 2.47 2.36 2.02 1.72 4.90 22.31%
P/EPS 160.40 15.22 10.71 8.77 12.29 12.56 217.61 -18.38%
EY 0.62 6.57 9.34 11.40 8.14 7.96 0.46 21.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.32 0.35 0.41 0.34 0.24 0.47 16.35%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 30/08/05 27/05/05 25/02/05 29/11/04 24/08/04 21/05/04 -
Price 0.17 0.17 0.09 0.14 0.16 0.11 0.17 -
P/RPS 6.63 4.67 2.02 1.95 2.30 1.18 2.68 82.81%
P/EPS 160.40 25.87 8.76 7.22 14.04 8.64 119.33 21.77%
EY 0.62 3.87 11.41 13.85 7.12 11.58 0.84 -18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.29 0.34 0.39 0.16 0.26 72.59%

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