[PHB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -387.89%
YoY- -342.57%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,581 2,197 5,659 45,299 20,029 9,597 8,978 -7.61%
PBT -858 -3,324 -1,764 -8,099 -1,830 -4,062 -1,407 -7.90%
Tax 1,455 0 0 0 0 -25 -350 -
NP 597 -3,324 -1,764 -8,099 -1,830 -4,087 -1,757 -
-
NP to SH 597 -3,324 -1,764 -8,099 -1,830 -4,087 -1,757 -
-
Tax Rate - - - - - - - -
Total Cost 4,984 5,521 7,423 53,398 21,859 13,684 10,735 -11.99%
-
Net Worth 53,356 63,310 59,058 69,017 76,015 92,239 122,919 -12.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 53,356 63,310 59,058 69,017 76,015 92,239 122,919 -12.97%
NOSH 746,250 773,023 705,600 704,260 703,846 704,655 702,800 1.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.70% -151.30% -31.17% -17.88% -9.14% -42.59% -19.57% -
ROE 1.12% -5.25% -2.99% -11.73% -2.41% -4.43% -1.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.75 0.28 0.80 6.43 2.85 1.36 1.28 -8.51%
EPS 0.08 -0.43 -0.25 -1.15 -0.26 -0.58 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.0819 0.0837 0.098 0.108 0.1309 0.1749 -13.84%
Adjusted Per Share Value based on latest NOSH - 699,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.05 0.02 0.05 0.42 0.19 0.09 0.08 -7.53%
EPS 0.01 -0.03 -0.02 -0.07 -0.02 -0.04 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0059 0.0055 0.0064 0.007 0.0085 0.0114 -13.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.08 0.125 0.125 0.23 0.04 0.04 0.05 -
P/RPS 10.70 43.98 15.59 3.58 1.41 2.94 3.91 18.25%
P/EPS 100.00 -29.07 -50.00 -20.00 -15.38 -6.90 -20.00 -
EY 1.00 -3.44 -2.00 -5.00 -6.50 -14.50 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.53 1.49 2.35 0.37 0.31 0.29 25.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 28/11/13 27/11/12 22/11/11 29/11/10 24/11/09 -
Price 0.095 0.115 0.115 0.19 0.05 0.05 0.06 -
P/RPS 12.70 40.46 14.34 2.95 1.76 3.67 4.70 18.00%
P/EPS 118.75 -26.74 -46.00 -16.52 -19.23 -8.62 -24.00 -
EY 0.84 -3.74 -2.17 -6.05 -5.20 -11.60 -4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 1.37 1.94 0.46 0.38 0.34 25.51%

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