[PHB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -33.64%
YoY- -62.6%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 14,869 8,126 15,762 12,199 14,723 17,484 2,585 33.82%
PBT -8,249 -637 2,352 892 3,040 3,229 -3,153 17.36%
Tax -582 645 -473 102 -382 -838 0 -
NP -8,831 8 1,879 994 2,658 2,391 -3,153 18.70%
-
NP to SH -8,831 8 1,879 994 2,658 2,391 -3,153 18.70%
-
Tax Rate - - 20.11% -11.43% 12.57% 25.95% - -
Total Cost 23,700 8,118 13,883 11,205 12,065 15,093 5,738 26.64%
-
Net Worth 123,122 131,386 131,702 129,983 125,377 125,818 3,280 82.88%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 123,122 131,386 131,702 129,983 125,377 125,818 3,280 82.88%
NOSH 695,999 693,333 695,000 542,500 404,444 187,733 166,511 26.89%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -59.39% 0.10% 11.92% 8.15% 18.05% 13.68% -121.97% -
ROE -7.17% 0.01% 1.43% 0.76% 2.12% 1.90% -96.12% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.14 1.17 2.27 2.25 3.64 9.31 1.55 5.51%
EPS -1.27 0.00 0.27 0.18 0.66 1.27 -1.89 -6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1895 0.1895 0.2396 0.31 0.6702 0.0197 44.12%
Adjusted Per Share Value based on latest NOSH - 542,500
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 0.19 0.11 0.21 0.16 0.19 0.23 0.03 35.98%
EPS -0.12 0.00 0.02 0.01 0.03 0.03 -0.04 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0172 0.0172 0.017 0.0164 0.0165 0.0004 85.01%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.06 0.06 0.16 0.12 0.10 0.16 0.41 -
P/RPS 2.81 5.12 7.05 5.34 2.75 1.72 26.41 -31.13%
P/EPS -4.73 5,200.00 59.18 65.49 15.22 12.56 -21.65 -22.37%
EY -21.15 0.02 1.69 1.53 6.57 7.96 -4.62 28.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.84 0.50 0.32 0.24 20.81 -49.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 25/08/08 27/08/07 28/08/06 30/08/05 24/08/04 29/08/03 -
Price 0.05 0.06 0.12 0.11 0.17 0.11 0.62 -
P/RPS 2.34 5.12 5.29 4.89 4.67 1.18 39.94 -37.65%
P/EPS -3.94 5,200.00 44.39 60.04 25.87 8.64 -32.74 -29.71%
EY -25.38 0.02 2.25 1.67 3.87 11.58 -3.05 42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.63 0.46 0.55 0.16 31.47 -54.44%

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