[PHB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 7.37%
YoY- -4.3%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 13,406 10,530 6,516 3,434 6,982 44,302 14,136 -0.87%
PBT 976 1,428 -2,526 -2,764 -2,650 -3,320 756 4.34%
Tax -500 -978 2,910 0 0 0 0 -
NP 476 450 384 -2,764 -2,650 -3,320 756 -7.41%
-
NP to SH 478 458 386 -2,764 -2,650 -3,320 756 -7.34%
-
Tax Rate 51.23% 68.49% - - - - 0.00% -
Total Cost 12,930 10,080 6,132 6,198 9,632 47,622 13,380 -0.56%
-
Net Worth 69,549 58,624 45,676 55,832 58,788 74,146 83,991 -3.09%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 69,549 58,624 45,676 55,832 58,788 74,146 83,991 -3.09%
NOSH 796,666 763,333 643,333 690,999 697,368 691,666 755,999 0.87%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.55% 4.27% 5.89% -80.49% -37.95% -7.49% 5.35% -
ROE 0.69% 0.78% 0.85% -4.95% -4.51% -4.48% 0.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.68 1.38 1.01 0.50 1.00 6.41 1.87 -1.76%
EPS 0.06 0.06 0.06 -0.40 -0.38 -0.48 0.10 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0768 0.071 0.0808 0.0843 0.1072 0.1111 -3.93%
Adjusted Per Share Value based on latest NOSH - 706,666
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.18 0.14 0.09 0.04 0.09 0.58 0.19 -0.89%
EPS 0.01 0.01 0.01 -0.04 -0.03 -0.04 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0077 0.006 0.0073 0.0077 0.0097 0.011 -3.10%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.09 0.075 0.105 0.12 0.14 0.30 0.05 -
P/RPS 5.35 5.44 10.37 24.15 13.98 4.68 2.67 12.26%
P/EPS 150.00 125.00 175.00 -30.00 -36.84 -62.50 50.00 20.07%
EY 0.67 0.80 0.57 -3.33 -2.71 -1.60 2.00 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.48 1.49 1.66 2.80 0.45 14.78%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 24/08/16 27/08/15 27/08/14 29/08/13 28/08/12 22/08/11 -
Price 0.06 0.08 0.08 0.125 0.125 0.31 0.05 -
P/RPS 3.57 5.80 7.90 25.15 12.49 4.84 2.67 4.95%
P/EPS 100.00 133.33 133.33 -31.25 -32.89 -64.58 50.00 12.23%
EY 1.00 0.75 0.75 -3.20 -3.04 -1.55 2.00 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.04 1.13 1.55 1.48 2.89 0.45 7.37%

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