[PHB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.06%
YoY- 482.85%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 7,567 10,747 5,512 16,487 2,440 111 75 115.68%
PBT -846 728 -1,560 4,703 -1,044 -680 0 -
Tax -201 -652 12 -706 0 0 0 -
NP -1,047 76 -1,548 3,997 -1,044 -680 0 -
-
NP to SH -1,047 76 -1,548 3,997 -1,044 -680 0 -
-
Tax Rate - 89.56% - 15.01% - - - -
Total Cost 8,614 10,671 7,060 12,490 3,484 791 75 120.39%
-
Net Worth 131,991 144,172 130,214 127,749 126,323 6,222 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 131,991 144,172 130,214 127,749 126,323 6,222 0 -
NOSH 697,999 760,000 455,294 309,844 168,387 169,999 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -13.84% 0.71% -28.08% 24.24% -42.79% -612.61% 0.00% -
ROE -0.79% 0.05% -1.19% 3.13% -0.83% -10.93% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.08 1.41 1.21 5.32 1.45 0.07 0.00 -
EPS -0.15 0.01 -0.34 1.29 -0.62 -0.40 -0.75 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1897 0.286 0.4123 0.7502 0.0366 0.0265 38.73%
Adjusted Per Share Value based on latest NOSH - 307,045
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.10 0.14 0.07 0.22 0.03 0.00 0.00 -
EPS -0.01 0.00 -0.02 0.05 -0.01 -0.01 -0.75 -51.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0189 0.017 0.0167 0.0165 0.0008 0.0265 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.12 0.10 0.17 0.14 0.59 0.19 0.19 -
P/RPS 11.07 7.07 14.04 2.63 40.72 290.99 0.00 -
P/EPS -80.00 1,000.00 -50.00 10.85 -95.16 -47.50 -25.33 21.11%
EY -1.25 0.10 -2.00 9.21 -1.05 -2.11 -3.95 -17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.59 0.34 0.79 5.19 7.17 -33.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 25/11/05 29/11/04 27/11/03 31/12/02 30/08/02 -
Price 0.13 0.14 0.17 0.16 0.42 0.19 0.19 -
P/RPS 11.99 9.90 14.04 3.01 28.98 290.99 0.00 -
P/EPS -86.67 1,400.00 -50.00 12.40 -67.74 -47.50 -25.33 22.74%
EY -1.15 0.07 -2.00 8.06 -1.48 -2.11 -3.95 -18.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.59 0.39 0.56 5.19 7.17 -32.29%

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