[PHB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 98.58%
YoY- 98.76%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 50,450 40,264 23,745 25,181 22,953 17,416 13,933 135.24%
PBT -6,291 -2,059 -1,459 -20 -18,853 -19,642 -20,496 -54.39%
Tax -208 -208 -208 -208 2,750 2,750 2,750 -
NP -6,499 -2,267 -1,667 -228 -16,103 -16,892 -17,746 -48.71%
-
NP to SH -6,499 -2,267 -1,667 -228 -16,103 -16,892 -17,746 -48.71%
-
Tax Rate - - - - - - - -
Total Cost 56,949 42,531 25,412 25,409 39,056 34,308 31,679 47.68%
-
Net Worth 68,599 76,755 73,859 75,350 76,923 89,620 75,344 -6.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 68,599 76,755 73,859 75,350 76,923 89,620 75,344 -6.04%
NOSH 699,999 715,999 685,789 687,500 712,258 806,666 680,000 1.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -12.88% -5.63% -7.02% -0.91% -70.16% -96.99% -127.37% -
ROE -9.47% -2.95% -2.26% -0.30% -20.93% -18.85% -23.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.21 5.62 3.46 3.66 3.22 2.16 2.05 130.74%
EPS -0.93 -0.32 -0.24 -0.03 -2.26 -2.09 -2.61 -49.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.1072 0.1077 0.1096 0.108 0.1111 0.1108 -7.83%
Adjusted Per Share Value based on latest NOSH - 687,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.66 0.53 0.31 0.33 0.30 0.23 0.18 137.22%
EPS -0.09 -0.03 -0.02 0.00 -0.21 -0.22 -0.23 -46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.01 0.0097 0.0099 0.0101 0.0117 0.0099 -6.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.23 0.30 0.47 0.06 0.04 0.05 0.07 -
P/RPS 3.19 5.33 13.57 1.64 1.24 2.32 3.42 -4.52%
P/EPS -24.77 -94.75 -193.35 -180.92 -1.77 -2.39 -2.68 338.63%
EY -4.04 -1.06 -0.52 -0.55 -56.52 -41.88 -37.28 -77.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.80 4.36 0.55 0.37 0.45 0.63 139.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 28/05/12 29/02/12 22/11/11 22/08/11 30/05/11 -
Price 0.19 0.31 0.33 0.49 0.05 0.05 0.06 -
P/RPS 2.64 5.51 9.53 13.38 1.55 2.32 2.93 -6.69%
P/EPS -20.46 -97.91 -135.76 -1,477.52 -2.21 -2.39 -2.30 327.61%
EY -4.89 -1.02 -0.74 -0.07 -45.22 -41.88 -43.50 -76.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.89 3.06 4.47 0.46 0.45 0.54 134.02%

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