[PHB] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -254.73%
YoY- -167.06%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 18,815 21,778 24,906 26,539 33,264 39,942 58,516 -53.03%
PBT -18,980 -18,456 -15,783 -18,376 -4,844 -6,124 -7,947 78.57%
Tax -656 -759 -751 -751 -548 -550 -550 12.45%
NP -19,636 -19,215 -16,534 -19,127 -5,392 -6,674 -8,497 74.70%
-
NP to SH -19,636 -19,215 -16,534 -19,127 -5,392 -6,674 -8,497 74.70%
-
Tax Rate - - - - - - - -
Total Cost 38,451 40,993 41,440 45,666 38,656 46,616 67,013 -30.92%
-
Net Worth 13,093,625 131,576 133,550 132,488 147,880 151,435 150,043 1862.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 13,093,625 131,576 133,550 132,488 147,880 151,435 150,043 1862.07%
NOSH 10,821,177 10,821,177 10,770,254 10,769,218 10,768,198 10,598,198 10,572,528 1.56%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -104.36% -88.23% -66.39% -72.07% -16.21% -16.71% -14.52% -
ROE -0.15% -14.60% -12.38% -14.44% -3.65% -4.41% -5.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.17 0.20 0.23 0.25 0.31 0.38 0.55 -54.25%
EPS -0.18 -0.18 -0.15 -0.18 -0.05 -0.06 -0.08 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.0122 0.0124 0.0125 0.0139 0.0143 0.0142 1831.18%
Adjusted Per Share Value based on latest NOSH - 10,769,218
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.25 0.29 0.33 0.35 0.44 0.52 0.77 -52.72%
EPS -0.26 -0.25 -0.22 -0.25 -0.07 -0.09 -0.11 77.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7138 0.0172 0.0175 0.0173 0.0194 0.0198 0.0196 1864.66%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.005 0.01 0.005 0.01 0.01 0.02 0.02 -
P/RPS 2.88 4.95 2.16 3.99 3.20 5.30 3.61 -13.97%
P/EPS -2.76 -5.61 -3.26 -5.54 -19.73 -31.73 -24.87 -76.87%
EY -36.29 -17.82 -30.70 -18.05 -5.07 -3.15 -4.02 332.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.82 0.40 0.80 0.72 1.40 1.41 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 30/05/22 25/02/22 25/11/21 29/09/21 11/06/21 -
Price 0.01 0.01 0.01 0.01 0.01 0.01 0.02 -
P/RPS 5.75 4.95 4.32 3.99 3.20 2.65 3.61 36.34%
P/EPS -5.51 -5.61 -6.51 -5.54 -19.73 -15.87 -24.87 -63.35%
EY -18.15 -17.82 -15.35 -18.05 -5.07 -6.30 -4.02 172.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.82 0.81 0.80 0.72 0.70 1.41 -96.29%

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