[PHB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 51.58%
YoY- 70.8%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 44,302 14,136 4,346 16,012 3,754 5,608 6,772 36.71%
PBT -3,320 756 -2,130 -24 -2,308 -1,332 -3,892 -2.61%
Tax 0 0 -50 -650 0 -216 -100 -
NP -3,320 756 -2,180 -674 -2,308 -1,548 -3,992 -3.02%
-
NP to SH -3,320 756 -2,180 -674 -2,308 -1,548 -3,992 -3.02%
-
Tax Rate - 0.00% - - - - - -
Total Cost 47,622 13,380 6,526 16,686 6,062 7,156 10,764 28.09%
-
Net Worth 74,146 83,991 92,104 119,230 136,676 133,339 132,844 -9.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 74,146 83,991 92,104 119,230 136,676 133,339 132,844 -9.25%
NOSH 691,666 755,999 681,250 673,999 721,250 703,636 554,444 3.75%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -7.49% 5.35% -50.16% -4.21% -61.48% -27.60% -58.95% -
ROE -4.48% 0.90% -2.37% -0.57% -1.69% -1.16% -3.01% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.41 1.87 0.64 2.38 0.52 0.80 1.22 31.81%
EPS -0.48 0.10 -0.32 -0.10 -0.32 -0.22 -0.72 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1072 0.1111 0.1352 0.1769 0.1895 0.1895 0.2396 -12.53%
Adjusted Per Share Value based on latest NOSH - 695,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.41 0.13 0.04 0.15 0.03 0.05 0.06 37.71%
EPS -0.03 0.01 -0.02 -0.01 -0.02 -0.01 -0.04 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0078 0.0085 0.011 0.0126 0.0123 0.0123 -9.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.30 0.05 0.04 0.06 0.06 0.16 0.12 -
P/RPS 4.68 2.67 6.27 2.53 11.53 20.08 9.82 -11.60%
P/EPS -62.50 50.00 -12.50 -60.00 -18.75 -72.73 -16.67 24.61%
EY -1.60 2.00 -8.00 -1.67 -5.33 -1.38 -6.00 -19.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.45 0.30 0.34 0.32 0.84 0.50 33.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 25/08/09 25/08/08 27/08/07 28/08/06 -
Price 0.31 0.05 0.04 0.05 0.06 0.12 0.11 -
P/RPS 4.84 2.67 6.27 2.10 11.53 15.06 9.01 -9.83%
P/EPS -64.58 50.00 -12.50 -50.00 -18.75 -54.55 -15.28 27.12%
EY -1.55 2.00 -8.00 -2.00 -5.33 -1.83 -6.55 -21.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 0.45 0.30 0.28 0.32 0.63 0.46 35.80%

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