[PHB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.77%
YoY- -836.29%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,329 10,801 31,780 50,511 50,440 50,450 40,264 -67.78%
PBT -4,153 -8,102 -14,103 -13,658 -14,439 -6,291 -2,059 59.43%
Tax 1,751 -1,950 -1,950 -1,950 -1,950 -208 -208 -
NP -2,402 -10,052 -16,053 -15,608 -16,389 -6,499 -2,267 3.92%
-
NP to SH -2,402 -10,052 -16,053 -15,608 -16,389 -6,499 -2,267 3.92%
-
Tax Rate - - - - - - - -
Total Cost 9,731 20,853 47,833 66,119 66,829 56,949 42,531 -62.49%
-
Net Worth 58,695 61,240 61,538 63,758 60,544 68,599 76,755 -16.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,695 61,240 61,538 63,758 60,544 68,599 76,755 -16.33%
NOSH 708,888 731,666 730,000 745,714 702,372 699,999 715,999 -0.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -32.77% -93.07% -50.51% -30.90% -32.49% -12.88% -5.63% -
ROE -4.09% -16.41% -26.09% -24.48% -27.07% -9.47% -2.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.03 1.48 4.35 6.77 7.18 7.21 5.62 -67.63%
EPS -0.34 -1.37 -2.20 -2.09 -2.33 -0.93 -0.32 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.0837 0.0843 0.0855 0.0862 0.098 0.1072 -15.77%
Adjusted Per Share Value based on latest NOSH - 745,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.10 0.14 0.42 0.66 0.66 0.66 0.53 -67.00%
EPS -0.03 -0.13 -0.21 -0.20 -0.21 -0.09 -0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.008 0.0081 0.0083 0.0079 0.009 0.01 -15.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.11 0.125 0.14 0.135 0.16 0.23 0.30 -
P/RPS 10.64 8.47 3.22 1.99 2.23 3.19 5.33 58.34%
P/EPS -32.46 -9.10 -6.37 -6.45 -6.86 -24.77 -94.75 -50.94%
EY -3.08 -10.99 -15.71 -15.50 -14.58 -4.04 -1.06 103.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.49 1.66 1.58 1.86 2.35 2.80 -39.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 27/11/12 28/08/12 -
Price 0.14 0.115 0.125 0.21 0.16 0.19 0.31 -
P/RPS 13.54 7.79 2.87 3.10 2.23 2.64 5.51 81.80%
P/EPS -41.32 -8.37 -5.68 -10.03 -6.86 -20.46 -97.91 -43.64%
EY -2.42 -11.95 -17.59 -9.97 -14.58 -4.89 -1.02 77.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.37 1.48 2.46 1.86 1.94 2.89 -30.00%

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