[PHB] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
11-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -18.64%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 12,462 13,711 24,906 58,516 24,861 11,074 5,181 15.73%
PBT -4,411 -5,028 -15,783 -7,947 -15,151 -20,366 -6,659 -6.62%
Tax 1 97 -751 -550 -20 -1,283 -255 -
NP -4,410 -4,931 -16,534 -8,497 -15,171 -21,649 -6,914 -7.21%
-
NP to SH -4,410 -4,931 -16,534 -8,497 -15,171 -21,640 -6,911 -7.20%
-
Tax Rate - - - - - - - -
Total Cost 16,872 18,642 41,440 67,013 40,032 32,723 12,095 5.69%
-
Net Worth 124,443 128,772 133,550 150,043 142,668 92,497 107,839 2.41%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 124,443 128,772 133,550 150,043 142,668 92,497 107,839 2.41%
NOSH 10,821,177 10,821,177 10,770,254 10,572,528 10,002,985 1,798,991 1,628,991 37.06%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -35.39% -35.96% -66.39% -14.52% -61.02% -195.49% -133.45% -
ROE -3.54% -3.83% -12.38% -5.66% -10.63% -23.40% -6.41% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.12 0.13 0.23 0.55 0.26 0.62 0.32 -15.06%
EPS -0.04 -0.05 -0.15 -0.08 -0.16 -1.21 -0.42 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0119 0.0124 0.0142 0.0152 0.0518 0.0662 -25.28%
Adjusted Per Share Value based on latest NOSH - 10,572,528
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.16 0.18 0.33 0.77 0.33 0.14 0.07 14.75%
EPS -0.06 -0.06 -0.22 -0.11 -0.20 -0.28 -0.09 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.0169 0.0175 0.0196 0.0187 0.0121 0.0141 2.44%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.005 0.005 0.005 0.02 0.005 0.025 0.035 -
P/RPS 4.34 3.95 2.16 3.61 1.89 4.03 11.00 -14.34%
P/EPS -12.27 -10.97 -3.26 -24.87 -3.09 -2.06 -8.25 6.83%
EY -8.15 -9.11 -30.70 -4.02 -32.33 -48.48 -12.12 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.40 1.41 0.33 0.48 0.53 -3.42%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 26/05/23 30/05/22 11/06/21 29/06/20 29/05/19 30/05/18 -
Price 0.005 0.005 0.01 0.02 0.015 0.01 0.025 -
P/RPS 4.34 3.95 4.32 3.61 5.66 1.61 7.86 -9.41%
P/EPS -12.27 -10.97 -6.51 -24.87 -9.28 -0.83 -5.89 12.99%
EY -8.15 -9.11 -15.35 -4.02 -10.78 -121.19 -16.97 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.81 1.41 0.99 0.19 0.38 2.07%

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