[PHB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -20.33%
YoY- -13.95%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 9,053 13,164 15,762 16,963 16,344 17,754 12,199 -17.98%
PBT -149 -503 2,352 1,641 2,033 4,418 892 -
Tax 537 36 -473 -352 -415 -512 102 201.71%
NP 388 -467 1,879 1,289 1,618 3,906 994 -46.49%
-
NP to SH 388 -467 1,879 1,289 1,618 3,906 994 -46.49%
-
Tax Rate - - 20.11% 21.45% 20.41% 11.59% -11.43% -
Total Cost 8,665 13,631 13,883 15,674 14,726 13,848 11,205 -15.71%
-
Net Worth 137,329 129,060 131,702 134,557 138,184 131,082 129,983 3.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 137,329 129,060 131,702 134,557 138,184 131,082 129,983 3.72%
NOSH 717,499 682,500 695,000 708,571 725,000 690,999 542,500 20.42%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.29% -3.55% 11.92% 7.60% 9.90% 22.00% 8.15% -
ROE 0.28% -0.36% 1.43% 0.96% 1.17% 2.98% 0.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.26 1.93 2.27 2.39 2.25 2.57 2.25 -31.98%
EPS 0.05 -0.07 0.27 0.18 0.22 0.57 0.18 -57.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.1891 0.1895 0.1899 0.1906 0.1897 0.2396 -13.87%
Adjusted Per Share Value based on latest NOSH - 708,571
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.08 0.12 0.15 0.16 0.15 0.16 0.11 -19.08%
EPS 0.00 0.00 0.02 0.01 0.01 0.04 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0119 0.0122 0.0124 0.0128 0.0121 0.012 3.84%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.12 0.12 0.16 0.21 0.14 0.10 0.12 -
P/RPS 9.51 6.22 7.05 8.77 6.21 3.89 5.34 46.76%
P/EPS 221.91 -175.37 59.18 115.44 62.73 17.69 65.49 125.09%
EY 0.45 -0.57 1.69 0.87 1.59 5.65 1.53 -55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.84 1.11 0.73 0.53 0.50 16.60%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 27/08/07 28/05/07 27/02/07 29/11/06 28/08/06 -
Price 0.09 0.13 0.12 0.14 0.19 0.14 0.11 -
P/RPS 7.13 6.74 5.29 5.85 8.43 5.45 4.89 28.49%
P/EPS 166.43 -189.99 44.39 76.96 85.14 24.77 60.04 96.96%
EY 0.60 -0.53 2.25 1.30 1.17 4.04 1.67 -49.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 0.63 0.74 1.00 0.74 0.46 1.44%

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