[PHB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3.34%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 25,181 22,953 17,416 13,933 12,521 15,915 9,463 91.68%
PBT -20 -18,853 -19,642 -20,496 -21,085 -32,456 -30,854 -99.24%
Tax -208 2,750 2,750 2,750 2,725 1,585 1,560 -
NP -228 -16,103 -16,892 -17,746 -18,360 -30,871 -29,294 -96.03%
-
NP to SH -228 -16,103 -16,892 -17,746 -18,360 -30,871 -29,294 -96.03%
-
Tax Rate - - - - - - - -
Total Cost 25,409 39,056 34,308 31,679 30,881 46,786 38,757 -24.47%
-
Net Worth 75,350 76,923 89,620 75,344 77,763 91,234 91,935 -12.38%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 75,350 76,923 89,620 75,344 77,763 91,234 91,935 -12.38%
NOSH 687,500 712,258 806,666 680,000 703,103 696,976 679,999 0.73%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.91% -70.16% -96.99% -127.37% -146.63% -193.97% -309.56% -
ROE -0.30% -20.93% -18.85% -23.55% -23.61% -33.84% -31.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.66 3.22 2.16 2.05 1.78 2.28 1.39 90.34%
EPS -0.03 -2.26 -2.09 -2.61 -2.61 -4.43 -4.31 -96.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.108 0.1111 0.1108 0.1106 0.1309 0.1352 -13.02%
Adjusted Per Share Value based on latest NOSH - 680,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.33 0.30 0.23 0.18 0.16 0.21 0.12 95.92%
EPS 0.00 -0.21 -0.22 -0.23 -0.24 -0.40 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0101 0.0117 0.0099 0.0102 0.0119 0.012 -12.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.06 0.04 0.05 0.07 0.04 0.04 0.04 -
P/RPS 1.64 1.24 2.32 3.42 2.25 1.75 2.87 -31.06%
P/EPS -180.92 -1.77 -2.39 -2.68 -1.53 -0.90 -0.93 3225.31%
EY -0.55 -56.52 -41.88 -37.28 -65.28 -110.73 -107.70 -97.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.37 0.45 0.63 0.36 0.31 0.30 49.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 22/08/11 30/05/11 25/02/11 29/11/10 23/08/10 -
Price 0.49 0.05 0.05 0.06 0.06 0.05 0.04 -
P/RPS 13.38 1.55 2.32 2.93 3.37 2.19 2.87 178.29%
P/EPS -1,477.52 -2.21 -2.39 -2.30 -2.30 -1.13 -0.93 13333.92%
EY -0.07 -45.22 -41.88 -43.50 -43.52 -88.59 -107.70 -99.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 0.46 0.45 0.54 0.54 0.38 0.30 502.54%

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