[PHB] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -419.76%
YoY- -138.46%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,899 5,597 7,361 2,106 1,280 7,007 1,806 3.40%
PBT -496 343 2,675 -881 -104 2,728 -851 -30.24%
Tax 0 237 -602 13 -63 140 12 -
NP -496 580 2,073 -868 -167 2,868 -839 -29.58%
-
NP to SH -496 580 2,073 -868 -167 2,868 -839 -29.58%
-
Tax Rate - -69.10% 22.50% - - -5.13% - -
Total Cost 2,395 5,017 5,288 2,974 1,447 4,139 2,645 -6.41%
-
Net Worth 134,557 138,184 131,082 129,983 135,325 131,819 126,291 4.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 134,557 138,184 131,082 129,983 135,325 131,819 126,291 4.32%
NOSH 708,571 725,000 690,999 542,500 556,666 541,132 441,578 37.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -26.12% 10.36% 28.16% -41.22% -13.05% 40.93% -46.46% -
ROE -0.37% 0.42% 1.58% -0.67% -0.12% 2.18% -0.66% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.27 0.77 1.07 0.39 0.23 1.29 0.41 -24.32%
EPS -0.07 0.08 0.30 -0.16 -0.03 0.53 -0.19 -48.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1906 0.1897 0.2396 0.2431 0.2436 0.286 -23.90%
Adjusted Per Share Value based on latest NOSH - 542,500
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.02 0.07 0.10 0.03 0.02 0.09 0.02 0.00%
EPS -0.01 0.01 0.03 -0.01 0.00 0.04 -0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0181 0.0172 0.017 0.0177 0.0173 0.0165 4.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.21 0.14 0.10 0.12 0.14 0.16 0.17 -
P/RPS 78.36 18.13 9.39 30.91 60.89 12.36 41.57 52.65%
P/EPS -300.00 175.00 33.33 -75.00 -466.67 30.19 -89.47 124.18%
EY -0.33 0.57 3.00 -1.33 -0.21 3.31 -1.12 -55.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.73 0.53 0.50 0.58 0.66 0.59 52.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 29/11/06 28/08/06 30/05/06 27/02/06 25/11/05 -
Price 0.14 0.19 0.14 0.11 0.12 0.16 0.17 -
P/RPS 52.24 24.61 13.14 28.34 52.19 12.36 41.57 16.46%
P/EPS -200.00 237.50 46.67 -68.75 -400.00 30.19 -89.47 71.04%
EY -0.50 0.42 2.14 -1.45 -0.25 3.31 -1.12 -41.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.00 0.74 0.46 0.49 0.66 0.59 16.31%

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