[PHB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.87%
YoY- -49.1%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 7,700 8,740 7,894 3,754 3,748 9,053 10,089 -16.47%
PBT -1,132 -9,391 -5,706 -2,308 -2,120 -1,052 -1,128 0.23%
Tax -260 -257 -66 0 0 1,440 -268 -1.99%
NP -1,392 -9,648 -5,773 -2,308 -2,120 388 -1,396 -0.19%
-
NP to SH -1,392 -9,648 -5,773 -2,308 -2,120 388 -1,396 -0.19%
-
Tax Rate - - - - - - - -
Total Cost 9,092 18,388 13,667 6,062 5,868 8,665 11,485 -14.41%
-
Net Worth 123,122 124,931 128,433 136,676 126,140 123,578 131,991 -4.52%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 123,122 124,931 128,433 136,676 126,140 123,578 131,991 -4.52%
NOSH 695,999 704,233 698,387 721,250 662,500 646,666 697,999 -0.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -18.08% -110.39% -73.13% -61.48% -56.56% 4.29% -13.84% -
ROE -1.13% -7.72% -4.50% -1.69% -1.68% 0.31% -1.06% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.11 1.24 1.13 0.52 0.57 1.40 1.45 -16.30%
EPS -0.20 -1.37 -0.83 -0.32 -0.32 0.06 -0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1774 0.1839 0.1895 0.1904 0.1911 0.1891 -4.34%
Adjusted Per Share Value based on latest NOSH - 693,333
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.10 0.11 0.10 0.05 0.05 0.12 0.13 -16.03%
EPS -0.02 -0.13 -0.08 -0.03 -0.03 0.01 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0164 0.0168 0.0179 0.0165 0.0162 0.0173 -4.67%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.04 0.05 0.05 0.06 0.08 0.12 0.12 -
P/RPS 3.62 4.03 4.42 11.53 14.14 8.57 8.30 -42.45%
P/EPS -20.00 -3.65 -6.05 -18.75 -25.00 200.00 -60.00 -51.89%
EY -5.00 -27.40 -16.53 -5.33 -4.00 0.50 -1.67 107.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.27 0.32 0.42 0.63 0.63 -48.88%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 28/11/08 25/08/08 30/05/08 29/02/08 28/11/07 -
Price 0.06 0.04 0.05 0.06 0.07 0.09 0.13 -
P/RPS 5.42 3.22 4.42 11.53 12.37 6.43 8.99 -28.61%
P/EPS -30.00 -2.92 -6.05 -18.75 -21.88 150.00 -65.00 -40.24%
EY -3.33 -34.25 -16.53 -5.33 -4.57 0.67 -1.54 67.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.23 0.27 0.32 0.37 0.47 0.69 -37.58%

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