[PHB] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -277.83%
YoY- -422.86%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 7,740 12,015 8,855 4,690 7,329 50,441 14,877 -10.30%
PBT -3,801 12,501 -158 -12,556 -4,153 -14,437 -522 39.17%
Tax -255 -2,167 1,520 0 1,751 -1,950 -208 3.45%
NP -4,056 10,334 1,362 -12,556 -2,402 -16,387 -730 33.05%
-
NP to SH -4,053 10,338 1,439 -12,559 -2,402 -16,387 -730 33.03%
-
Tax Rate - 17.33% - - - - - -
Total Cost 11,796 1,681 7,493 17,246 9,731 66,828 15,607 -4.55%
-
Net Worth 72,395 75,034 58,822 53,857 58,495 60,624 80,007 -1.65%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,395 75,034 58,822 53,857 58,495 60,624 80,007 -1.65%
NOSH 876,459 863,460 774,999 770,490 706,470 703,304 729,999 3.09%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -52.40% 86.01% 15.38% -267.72% -32.77% -32.49% -4.91% -
ROE -5.60% 13.78% 2.45% -23.32% -4.11% -27.03% -0.91% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.88 1.39 1.14 0.61 1.04 7.17 2.04 -13.06%
EPS -0.47 1.20 0.18 -1.63 -0.34 -2.33 -0.10 29.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0869 0.0759 0.0699 0.0828 0.0862 0.1096 -4.60%
Adjusted Per Share Value based on latest NOSH - 769,499
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.10 0.16 0.12 0.06 0.10 0.66 0.19 -10.13%
EPS -0.05 0.14 0.02 -0.16 -0.03 -0.21 -0.01 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0098 0.0077 0.007 0.0077 0.0079 0.0105 -1.65%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.065 0.08 0.09 0.105 0.11 0.16 0.06 -
P/RPS 7.36 5.75 7.88 17.25 10.60 2.23 2.94 16.50%
P/EPS -14.06 6.68 48.47 -6.44 -32.35 -6.87 -60.00 -21.46%
EY -7.11 14.97 2.06 -15.52 -3.09 -14.56 -1.67 27.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 1.19 1.50 1.33 1.86 0.55 6.21%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 27/02/17 24/02/16 26/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.045 0.09 0.08 0.11 0.14 0.16 0.49 -
P/RPS 5.10 6.47 7.00 18.07 13.50 2.23 24.04 -22.75%
P/EPS -9.73 7.52 43.09 -6.75 -41.18 -6.87 -490.00 -47.93%
EY -10.28 13.30 2.32 -14.82 -2.43 -14.56 -0.20 92.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.04 1.05 1.57 1.69 1.86 4.47 -29.66%

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