[PHB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -303.41%
YoY- -195.82%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 50,440 25,181 12,521 15,296 8,740 9,053 16,344 20.64%
PBT -14,439 -20 -21,085 -29,801 -9,391 -149 2,033 -
Tax -1,950 -208 2,725 1,260 -257 537 -415 29.38%
NP -16,389 -228 -18,360 -28,541 -9,648 388 1,618 -
-
NP to SH -16,389 -228 -18,360 -28,541 -9,648 388 1,618 -
-
Tax Rate - - - - - - 20.41% -
Total Cost 66,829 25,409 30,881 43,837 18,388 8,665 14,726 28.64%
-
Net Worth 60,544 75,350 77,763 95,847 124,133 137,329 138,184 -12.83%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,544 75,350 77,763 95,847 124,133 137,329 138,184 -12.83%
NOSH 702,372 687,500 703,103 701,151 699,736 717,499 725,000 -0.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -32.49% -0.91% -146.63% -186.59% -110.39% 4.29% 9.90% -
ROE -27.07% -0.30% -23.61% -29.78% -7.77% 0.28% 1.17% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.18 3.66 1.78 2.18 1.25 1.26 2.25 21.31%
EPS -2.33 -0.03 -2.61 -4.07 -1.38 0.05 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.1096 0.1106 0.1367 0.1774 0.1914 0.1906 -12.37%
Adjusted Per Share Value based on latest NOSH - 701,151
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.66 0.33 0.16 0.20 0.11 0.12 0.21 21.00%
EPS -0.21 0.00 -0.24 -0.37 -0.13 0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0099 0.0102 0.0125 0.0162 0.018 0.0181 -12.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.06 0.04 0.05 0.05 0.12 0.14 -
P/RPS 2.23 1.64 2.25 2.29 4.00 9.51 6.21 -15.67%
P/EPS -6.86 -180.92 -1.53 -1.23 -3.63 221.91 62.73 -
EY -14.58 -0.55 -65.28 -81.41 -27.58 0.45 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.55 0.36 0.37 0.28 0.63 0.73 16.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 25/02/09 29/02/08 27/02/07 -
Price 0.16 0.49 0.06 0.05 0.04 0.09 0.19 -
P/RPS 2.23 13.38 3.37 2.29 3.20 7.13 8.43 -19.86%
P/EPS -6.86 -1,477.52 -2.30 -1.23 -2.90 166.43 85.14 -
EY -14.58 -0.07 -43.52 -81.41 -34.47 0.60 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 4.47 0.54 0.37 0.23 0.47 1.00 10.88%

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