[PHB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -118.34%
YoY- -138.73%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 5,921 7,567 10,747 5,512 16,487 2,440 111 93.90%
PBT -4,280 -846 728 -1,560 4,703 -1,044 -680 35.84%
Tax -50 -201 -652 12 -706 0 0 -
NP -4,330 -1,047 76 -1,548 3,997 -1,044 -680 36.10%
-
NP to SH -4,330 -1,047 76 -1,548 3,997 -1,044 -680 36.10%
-
Tax Rate - - 89.56% - 15.01% - - -
Total Cost 10,251 8,614 10,671 7,060 12,490 3,484 791 53.20%
-
Net Worth 128,433 131,991 144,172 130,214 127,749 126,323 6,222 65.54%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 128,433 131,991 144,172 130,214 127,749 126,323 6,222 65.54%
NOSH 698,387 697,999 760,000 455,294 309,844 168,387 169,999 26.52%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -73.13% -13.84% 0.71% -28.08% 24.24% -42.79% -612.61% -
ROE -3.37% -0.79% 0.05% -1.19% 3.13% -0.83% -10.93% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.85 1.08 1.41 1.21 5.32 1.45 0.07 51.54%
EPS -0.62 -0.15 0.01 -0.34 1.29 -0.62 -0.40 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1891 0.1897 0.286 0.4123 0.7502 0.0366 30.84%
Adjusted Per Share Value based on latest NOSH - 441,578
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.08 0.10 0.14 0.07 0.22 0.03 0.00 -
EPS -0.06 -0.01 0.00 -0.02 0.05 -0.01 -0.01 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0173 0.0189 0.017 0.0167 0.0165 0.0008 66.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.05 0.12 0.10 0.17 0.14 0.59 0.19 -
P/RPS 5.90 11.07 7.07 14.04 2.63 40.72 290.99 -47.74%
P/EPS -8.06 -80.00 1,000.00 -50.00 10.85 -95.16 -47.50 -25.57%
EY -12.40 -1.25 0.10 -2.00 9.21 -1.05 -2.11 34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.63 0.53 0.59 0.34 0.79 5.19 -38.87%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 29/11/06 25/11/05 29/11/04 27/11/03 31/12/02 -
Price 0.05 0.13 0.14 0.17 0.16 0.42 0.19 -
P/RPS 5.90 11.99 9.90 14.04 3.01 28.98 290.99 -47.74%
P/EPS -8.06 -86.67 1,400.00 -50.00 12.40 -67.74 -47.50 -25.57%
EY -12.40 -1.15 0.07 -2.00 8.06 -1.48 -2.11 34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.69 0.74 0.59 0.39 0.56 5.19 -38.87%

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