[PHB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -51.75%
YoY- -2144.79%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,545 6,982 4,036 50,441 60,398 44,302 3,752 59.25%
PBT -2,352 -2,650 -2,088 -14,437 -10,798 -3,320 -5,212 -41.13%
Tax 0 0 0 -1,950 0 0 0 -
NP -2,352 -2,650 -2,088 -16,387 -10,798 -3,320 -5,212 -41.13%
-
NP to SH -2,352 -2,650 -2,088 -16,387 -10,798 -3,320 -5,212 -41.13%
-
Tax Rate - - - - - - - -
Total Cost 9,897 9,632 6,124 66,828 71,197 47,622 8,964 6.81%
-
Net Worth 59,058 58,788 63,758 60,624 69,017 74,146 73,859 -13.83%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 59,058 58,788 63,758 60,624 69,017 74,146 73,859 -13.83%
NOSH 705,599 697,368 745,714 703,304 704,260 691,666 685,789 1.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -31.17% -37.95% -51.73% -32.49% -17.88% -7.49% -138.91% -
ROE -3.98% -4.51% -3.27% -27.03% -15.65% -4.48% -7.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.07 1.00 0.54 7.17 8.58 6.41 0.55 55.77%
EPS -0.33 -0.38 -0.28 -2.33 -1.53 -0.48 -0.76 -42.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0843 0.0855 0.0862 0.098 0.1072 0.1077 -15.45%
Adjusted Per Share Value based on latest NOSH - 702,372
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.07 0.06 0.04 0.47 0.56 0.41 0.03 75.83%
EPS -0.02 -0.02 -0.02 -0.15 -0.10 -0.03 -0.05 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0054 0.0059 0.0056 0.0064 0.0069 0.0068 -13.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.125 0.14 0.135 0.16 0.23 0.30 0.47 -
P/RPS 11.69 13.98 24.94 2.23 2.68 4.68 85.91 -73.51%
P/EPS -37.50 -36.84 -48.21 -6.87 -15.00 -62.50 -61.84 -28.33%
EY -2.67 -2.71 -2.07 -14.56 -6.67 -1.60 -1.62 39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.66 1.58 1.86 2.35 2.80 4.36 -51.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 28/02/13 27/11/12 28/08/12 28/05/12 -
Price 0.115 0.125 0.21 0.16 0.19 0.31 0.33 -
P/RPS 10.75 12.49 38.80 2.23 2.22 4.84 60.32 -68.29%
P/EPS -34.50 -32.89 -75.00 -6.87 -12.39 -64.58 -43.42 -14.20%
EY -2.90 -3.04 -1.33 -14.56 -8.07 -1.55 -2.30 16.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.48 2.46 1.86 1.94 2.89 3.06 -41.44%

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