[PHB] YoY TTM 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- -82.39%
YoY- -86.62%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 7,407 13,164 17,754 11,324 21,326 3,904 272 73.36%
PBT -3,583 -503 4,418 739 4,435 -2,533 -1,508 15.50%
Tax 688 36 -512 -271 -937 0 -45 -
NP -2,895 -467 3,906 468 3,498 -2,533 -1,553 10.92%
-
NP to SH -2,895 -467 3,906 468 3,498 -2,533 -1,553 10.92%
-
Tax Rate - - 11.59% 36.67% 21.13% - - -
Total Cost 10,302 13,631 13,848 10,856 17,828 6,437 1,825 33.40%
-
Net Worth 129,792 129,060 131,082 126,291 126,594 130,749 6,255 65.69%
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 129,792 129,060 131,082 126,291 126,594 130,749 6,255 65.69%
NOSH 705,777 682,500 690,999 441,578 307,045 174,285 170,909 26.63%
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 -39.08% -3.55% 22.00% 4.13% 16.40% -64.88% -570.96% -
ROE -2.23% -0.36% 2.98% 0.37% 2.76% -1.94% -24.83% -
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 1.05 1.93 2.57 2.56 6.95 2.24 0.16 36.78%
EPS -0.41 -0.07 0.57 0.11 1.14 -1.45 -0.91 -12.43%
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 0.07 0.12 0.16 0.10 0.20 0.04 0.00 -
EPS -0.03 0.00 0.04 0.00 0.03 -0.02 -0.01 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0119 0.0121 0.0117 0.0117 0.0121 0.0006 64.67%
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 4.76 6.22 3.89 6.63 2.02 26.34 119.39 -41.52%
P/EPS -12.19 -175.37 17.69 160.40 12.29 -40.60 -20.91 -8.59%
EY -8.20 -0.57 5.65 0.62 8.14 -2.46 -4.78 9.40%
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 4.76 6.74 5.45 6.63 2.30 18.75 119.39 -41.52%
P/EPS -12.19 -189.99 24.77 160.40 14.04 -28.90 -20.91 -8.59%
EY -8.20 -0.53 4.04 0.62 7.12 -3.46 -4.78 9.40%
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