[PHB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 102.13%
YoY- 108.98%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,992 12,228 9,328 3,692 3,296 4,036 3,752 -10.01%
PBT -11,008 424 428 -5,552 2,984 -2,088 -5,212 13.26%
Tax 0 0 0 5,820 -5,968 0 0 -
NP -11,008 424 428 268 -2,984 -2,088 -5,212 13.26%
-
NP to SH -11,008 428 432 268 -2,984 -2,088 -5,212 13.26%
-
Tax Rate - 0.00% 0.00% - 200.00% - - -
Total Cost 13,000 11,804 8,900 3,424 6,280 6,124 8,964 6.38%
-
Net Worth 107,839 75,207 82,511 46,900 55,407 63,758 73,859 6.50%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 107,839 75,207 82,511 46,900 55,407 63,758 73,859 6.50%
NOSH 1,628,991 863,460 1,080,000 670,000 678,181 745,714 685,789 15.50%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -552.61% 3.47% 4.59% 7.26% -90.53% -51.73% -138.91% -
ROE -10.21% 0.57% 0.52% 0.57% -5.39% -3.27% -7.06% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.12 1.42 0.86 0.55 0.49 0.54 0.55 -22.40%
EPS -0.68 0.04 0.04 0.04 -0.44 -0.28 -0.76 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0871 0.0764 0.07 0.0817 0.0855 0.1077 -7.78%
Adjusted Per Share Value based on latest NOSH - 670,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.03 0.16 0.12 0.05 0.04 0.05 0.05 -8.15%
EPS -0.14 0.01 0.01 0.00 -0.04 -0.03 -0.07 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0098 0.0108 0.0061 0.0073 0.0083 0.0097 6.42%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.035 0.105 0.07 0.11 0.115 0.135 0.47 -
P/RPS 28.62 7.41 8.10 19.96 23.66 24.94 85.91 -16.73%
P/EPS -5.18 211.83 175.00 275.00 -26.14 -48.21 -61.84 -33.84%
EY -19.31 0.47 0.57 0.36 -3.83 -2.07 -1.62 51.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.21 0.92 1.57 1.41 1.58 4.36 -29.60%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 30/05/16 29/05/15 29/05/14 30/05/13 28/05/12 -
Price 0.025 0.09 0.07 0.105 0.125 0.21 0.33 -
P/RPS 20.44 6.36 8.10 19.05 25.72 38.80 60.32 -16.49%
P/EPS -3.70 181.57 175.00 262.50 -28.41 -75.00 -43.42 -33.65%
EY -27.03 0.55 0.57 0.38 -3.52 -1.33 -2.30 50.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.03 0.92 1.50 1.53 2.46 3.06 -29.35%

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