[PHB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.38%
YoY- -54.67%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 11,372 8,074 3,867 10,801 50,450 22,953 15,915 -5.44%
PBT 33,050 -10,089 -5,712 -8,102 -6,291 -18,853 -32,456 -
Tax -1,524 1,455 1,751 -1,950 -208 2,750 1,585 -
NP 31,526 -8,634 -3,961 -10,052 -6,499 -16,103 -30,871 -
-
NP to SH 31,607 -8,630 -3,961 -10,052 -6,499 -16,103 -30,871 -
-
Tax Rate 4.61% - - - - - - -
Total Cost -20,154 16,708 7,828 20,853 56,949 39,056 46,786 -
-
Net Worth 97,420 57,915 63,587 61,240 68,599 76,923 91,234 1.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 97,420 57,915 63,587 61,240 68,599 76,923 91,234 1.09%
NOSH 867,500 809,999 776,400 731,666 699,999 712,258 696,976 3.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 277.22% -106.94% -102.43% -93.07% -12.88% -70.16% -193.97% -
ROE 32.44% -14.90% -6.23% -16.41% -9.47% -20.93% -33.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.31 1.00 0.50 1.48 7.21 3.22 2.28 -8.81%
EPS 3.64 -1.07 -0.51 -1.37 -0.93 -2.26 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1123 0.0715 0.0819 0.0837 0.098 0.108 0.1309 -2.51%
Adjusted Per Share Value based on latest NOSH - 731,666
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.11 0.07 0.04 0.10 0.47 0.21 0.15 -5.03%
EPS 0.29 -0.08 -0.04 -0.09 -0.06 -0.15 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.0054 0.0059 0.0057 0.0063 0.0071 0.0084 1.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.08 0.08 0.125 0.125 0.23 0.04 0.04 -
P/RPS 6.10 8.03 25.10 8.47 3.19 1.24 1.75 23.11%
P/EPS 2.20 -7.51 -24.50 -9.10 -24.77 -1.77 -0.90 -
EY 45.54 -13.32 -4.08 -10.99 -4.04 -56.52 -110.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.12 1.53 1.49 2.35 0.37 0.31 14.79%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 27/11/15 26/11/14 28/11/13 27/11/12 22/11/11 29/11/10 -
Price 0.08 0.095 0.115 0.115 0.19 0.05 0.05 -
P/RPS 6.10 9.53 23.09 7.79 2.64 1.55 2.19 18.59%
P/EPS 2.20 -8.92 -22.54 -8.37 -20.46 -2.21 -1.13 -
EY 45.54 -11.22 -4.44 -11.95 -4.89 -45.22 -88.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.33 1.40 1.37 1.94 0.46 0.38 10.96%

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