[PHB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -125.17%
YoY--%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 5,215 7,280 2,440 1,077 626 1,575 111 1198.98%
PBT 1,499 -1,311 -1,044 -1,288 -572 -2,169 -680 -
Tax -262 -231 0 0 0 0 0 -
NP 1,237 -1,542 -1,044 -1,288 -572 -2,169 -680 -
-
NP to SH 1,237 -1,542 -1,044 -1,288 -572 -2,169 -680 -
-
Tax Rate 17.48% - - - - - - -
Total Cost 3,978 8,822 3,484 2,365 1,198 3,744 791 193.24%
-
Net Worth 124,187 124,202 126,323 3,295 4,037 4,270 6,222 634.46%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 124,187 124,202 126,323 3,295 4,037 4,270 6,222 634.46%
NOSH 187,424 179,302 168,387 167,272 168,235 168,139 169,999 6.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 23.72% -21.18% -42.79% -119.59% -91.37% -137.71% -612.61% -
ROE 1.00% -1.24% -0.83% -39.09% -14.17% -50.79% -10.93% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.78 4.06 1.45 0.64 0.37 0.94 0.07 1061.42%
EPS 0.66 -0.86 -0.62 -0.77 -0.34 -1.29 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6626 0.6927 0.7502 0.0197 0.024 0.0254 0.0366 588.25%
Adjusted Per Share Value based on latest NOSH - 166,511
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.07 0.10 0.03 0.01 0.01 0.02 0.00 -
EPS 0.02 -0.02 -0.01 -0.02 -0.01 -0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.0163 0.0165 0.0004 0.0005 0.0006 0.0008 644.62%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.31 0.44 0.59 0.41 0.19 0.19 0.19 -
P/RPS 11.14 10.84 40.72 63.68 51.06 20.28 290.99 -88.61%
P/EPS 46.97 -51.16 -95.16 -53.25 -55.88 -14.73 -47.50 -
EY 2.13 -1.95 -1.05 -1.88 -1.79 -6.79 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.79 20.81 7.92 7.48 5.19 -79.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 31/12/02 -
Price 0.17 0.41 0.42 0.62 0.19 0.19 0.19 -
P/RPS 6.11 10.10 28.98 96.29 51.06 20.28 290.99 -92.37%
P/EPS 25.76 -47.67 -67.74 -80.52 -55.88 -14.73 -47.50 -
EY 3.88 -2.10 -1.48 -1.24 -1.79 -6.79 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.59 0.56 31.47 7.92 7.48 5.19 -86.38%

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