[PHB] YoY Annual (Unaudited) 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
YoY- -167.06%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 13,369 16,218 26,539 62,366 14,240 10,179 7,740 9.53%
PBT -5,252 -4,718 -18,376 -6,612 -13,968 -21,556 -3,801 5.53%
Tax 1 97 -751 -550 -20 -1,283 -255 -
NP -5,251 -4,621 -19,127 -7,162 -13,988 -22,839 -4,056 4.39%
-
NP to SH -5,251 -4,621 -19,127 -7,162 -13,988 -22,839 -4,053 4.40%
-
Tax Rate - - - - - - - -
Total Cost 18,620 20,839 45,666 69,528 28,228 33,018 11,796 7.90%
-
Net Worth 125,525 13,093,625 132,488 153 138,882 93,745 72,395 9.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 125,525 13,093,625 132,488 153 138,882 93,745 72,395 9.60%
NOSH 10,821,177 10,821,177 10,769,218 10,564,951 7,195,967 1,743,506 876,459 51.99%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -39.28% -28.49% -72.07% -11.48% -98.23% -224.37% -52.40% -
ROE -4.18% -0.04% -14.44% -4,668.75% -10.07% -24.36% -5.60% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.12 0.15 0.25 589.49 0.20 0.58 0.88 -28.24%
EPS -0.05 -0.04 -0.18 -0.07 -0.42 -1.44 -0.47 -31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 1.21 0.0125 0.0145 0.0193 0.0536 0.0826 -27.89%
Adjusted Per Share Value based on latest NOSH - 10,769,218
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.12 0.15 0.25 0.58 0.13 0.09 0.07 9.39%
EPS -0.05 -0.04 -0.18 -0.07 -0.13 -0.21 -0.04 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 1.21 0.0122 0.00 0.0128 0.0087 0.0067 9.57%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.005 0.01 0.01 0.025 0.01 0.02 0.065 -
P/RPS 4.05 6.67 3.99 0.00 5.05 3.44 7.36 -9.47%
P/EPS -10.30 -23.42 -5.54 -0.04 -5.14 -1.53 -14.06 -5.05%
EY -9.71 -4.27 -18.05 -2,707.86 -19.44 -65.29 -7.11 5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.01 0.80 1.72 0.52 0.37 0.79 -9.63%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 19/03/21 14/02/20 27/02/19 23/02/18 -
Price 0.01 0.005 0.01 0.03 0.005 0.02 0.045 -
P/RPS 8.09 3.34 3.99 0.01 2.53 3.44 5.10 7.98%
P/EPS -20.61 -11.71 -5.54 -0.04 -2.57 -1.53 -9.73 13.31%
EY -4.85 -8.54 -18.05 -2,256.55 -38.88 -65.29 -10.28 -11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.80 2.07 0.26 0.37 0.54 8.06%

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