[PHB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 76.1%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,867 5,555 7,144 7,329 10,801 31,780 50,511 -81.94%
PBT -5,712 -4,210 -4,377 -4,153 -8,102 -14,103 -13,658 -44.04%
Tax 1,751 1,751 1,751 1,751 -1,950 -1,950 -1,950 -
NP -3,961 -2,459 -2,626 -2,402 -10,052 -16,053 -15,608 -59.88%
-
NP to SH -3,961 -2,459 -2,626 -2,402 -10,052 -16,053 -15,608 -59.88%
-
Tax Rate - - - - - - - -
Total Cost 7,828 8,014 9,770 9,731 20,853 47,833 66,119 -75.85%
-
Net Worth 63,587 57,098 55,407 58,695 61,240 61,538 63,758 -0.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 63,587 57,098 55,407 58,695 61,240 61,538 63,758 -0.17%
NOSH 776,400 706,666 678,181 708,888 731,666 730,000 745,714 2.72%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -102.43% -44.27% -36.76% -32.77% -93.07% -50.51% -30.90% -
ROE -6.23% -4.31% -4.74% -4.09% -16.41% -26.09% -24.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.50 0.79 1.05 1.03 1.48 4.35 6.77 -82.36%
EPS -0.51 -0.35 -0.39 -0.34 -1.37 -2.20 -2.09 -60.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.0808 0.0817 0.0828 0.0837 0.0843 0.0855 -2.82%
Adjusted Per Share Value based on latest NOSH - 708,888
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.04 0.05 0.07 0.07 0.10 0.29 0.47 -80.62%
EPS -0.04 -0.02 -0.02 -0.02 -0.09 -0.15 -0.14 -56.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0053 0.0051 0.0054 0.0057 0.0057 0.0059 0.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.125 0.12 0.115 0.11 0.125 0.14 0.135 -
P/RPS 25.10 15.27 10.92 10.64 8.47 3.22 1.99 441.01%
P/EPS -24.50 -34.49 -29.70 -32.46 -9.10 -6.37 -6.45 143.24%
EY -4.08 -2.90 -3.37 -3.08 -10.99 -15.71 -15.50 -58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.49 1.41 1.33 1.49 1.66 1.58 -2.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.115 0.125 0.125 0.14 0.115 0.125 0.21 -
P/RPS 23.09 15.90 11.87 13.54 7.79 2.87 3.10 280.92%
P/EPS -22.54 -35.92 -32.28 -41.32 -8.37 -5.68 -10.03 71.48%
EY -4.44 -2.78 -3.10 -2.42 -11.95 -17.59 -9.97 -41.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.55 1.53 1.69 1.37 1.48 2.46 -31.30%

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