[PHB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.98%
YoY- 61.22%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,748 9,053 10,089 5,608 7,596 16,344 14,329 -59.06%
PBT -2,120 -1,052 -1,128 -1,332 -1,984 1,071 970 -
Tax 0 1,440 -268 -216 0 -415 -869 -
NP -2,120 388 -1,396 -1,548 -1,984 656 101 -
-
NP to SH -2,120 388 -1,396 -1,548 -1,984 656 101 -
-
Tax Rate - - - - - 38.75% 89.59% -
Total Cost 5,868 8,665 11,485 7,156 9,580 15,688 14,228 -44.56%
-
Net Worth 126,140 123,578 131,991 133,339 134,557 138,926 144,171 -8.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 126,140 123,578 131,991 133,339 134,557 138,926 144,171 -8.51%
NOSH 662,500 646,666 697,999 703,636 708,571 728,888 759,997 -8.73%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -56.56% 4.29% -13.84% -27.60% -26.12% 4.01% 0.71% -
ROE -1.68% 0.31% -1.06% -1.16% -1.47% 0.47% 0.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.57 1.40 1.45 0.80 1.07 2.24 1.89 -54.99%
EPS -0.32 0.06 -0.20 -0.22 -0.28 0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1904 0.1911 0.1891 0.1895 0.1899 0.1906 0.1897 0.24%
Adjusted Per Share Value based on latest NOSH - 695,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.05 0.12 0.13 0.07 0.10 0.21 0.19 -58.90%
EPS -0.03 0.01 -0.02 -0.02 -0.03 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0162 0.0173 0.0175 0.0176 0.0182 0.0189 -8.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.08 0.12 0.12 0.16 0.21 0.14 0.10 -
P/RPS 14.14 8.57 8.30 20.08 19.59 6.24 5.30 92.24%
P/EPS -25.00 200.00 -60.00 -72.73 -75.00 155.56 750.00 -
EY -4.00 0.50 -1.67 -1.38 -1.33 0.64 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.63 0.84 1.11 0.73 0.53 -14.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 28/11/07 27/08/07 28/05/07 27/02/07 29/11/06 -
Price 0.07 0.09 0.13 0.12 0.14 0.19 0.14 -
P/RPS 12.37 6.43 8.99 15.06 13.06 8.47 7.43 40.42%
P/EPS -21.88 150.00 -65.00 -54.55 -50.00 211.11 1,050.00 -
EY -4.57 0.67 -1.54 -1.83 -2.00 0.47 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.69 0.63 0.74 1.00 0.74 -36.97%

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