[PHB] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 185.27%
YoY- -78.05%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 8,740 9,053 16,344 12,519 22,299 7,280 1,575 33.02%
PBT -9,391 -1,052 1,071 1,168 7,002 -1,311 -2,169 27.63%
Tax -257 1,440 -415 152 -989 -231 0 -
NP -9,648 388 656 1,320 6,013 -1,542 -2,169 28.21%
-
NP to SH -9,648 388 656 1,320 6,013 -1,542 -2,169 28.21%
-
Tax Rate - - 38.75% -13.01% 14.12% - - -
Total Cost 18,388 8,665 15,688 11,199 16,286 8,822 3,744 30.34%
-
Net Worth 124,931 123,578 138,926 133,980 130,073 124,202 4,270 75.44%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 124,931 123,578 138,926 133,980 130,073 124,202 4,270 75.44%
NOSH 704,233 646,666 728,888 550,000 311,554 179,302 168,139 26.93%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -110.39% 4.29% 4.01% 10.54% 26.97% -21.18% -137.71% -
ROE -7.72% 0.31% 0.47% 0.99% 4.62% -1.24% -50.79% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.24 1.40 2.24 2.28 7.16 4.06 0.94 4.72%
EPS -1.37 0.06 0.09 0.24 1.93 -0.86 -1.29 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.1911 0.1906 0.2436 0.4175 0.6927 0.0254 38.21%
Adjusted Per Share Value based on latest NOSH - 541,132
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.08 0.08 0.15 0.12 0.21 0.07 0.01 41.37%
EPS -0.09 0.00 0.01 0.01 0.06 -0.01 -0.02 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0114 0.0128 0.0124 0.012 0.0115 0.0004 74.93%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.05 0.12 0.14 0.16 0.17 0.44 0.19 -
P/RPS 4.03 8.57 6.24 7.03 2.38 10.84 20.28 -23.59%
P/EPS -3.65 200.00 155.56 66.67 8.81 -51.16 -14.73 -20.73%
EY -27.40 0.50 0.64 1.50 11.35 -1.95 -6.79 26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.63 0.73 0.66 0.41 0.64 7.48 -42.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 29/02/08 27/02/07 27/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.04 0.09 0.19 0.16 0.14 0.41 0.19 -
P/RPS 3.22 6.43 8.47 7.03 1.96 10.10 20.28 -26.39%
P/EPS -2.92 150.00 211.11 66.67 7.25 -47.67 -14.73 -23.62%
EY -34.25 0.67 0.47 1.50 13.79 -2.10 -6.79 30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.47 1.00 0.66 0.34 0.59 7.48 -43.99%

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