[PHB] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 61.58%
YoY--%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,840 1,363 451 626 1,464 44 20 3744.75%
PBT -267 244 -716 -572 -1,489 -376 0 -
Tax -231 0 0 0 0 0 0 -
NP -498 244 -716 -572 -1,489 -376 0 -
-
NP to SH -498 244 -716 -572 -1,489 -376 0 -
-
Tax Rate - 0.00% - - - - - -
Total Cost 5,338 1,119 1,167 1,198 2,953 420 20 4003.42%
-
Net Worth 123,201 130,749 3,280 4,037 4,297 6,255 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 123,201 130,749 3,280 4,037 4,297 6,255 0 -
NOSH 177,857 174,285 166,511 168,235 169,204 170,909 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -10.29% 17.90% -158.76% -91.37% -101.71% -854.55% 0.00% -
ROE -0.40% 0.19% -21.83% -14.17% -34.65% -6.01% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.72 0.78 0.27 0.37 0.87 0.03 0.00 -
EPS -0.28 0.14 -0.43 -0.34 -0.88 -0.22 -0.03 341.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6927 0.7502 0.0197 0.024 0.0254 0.0366 0.0388 579.50%
Adjusted Per Share Value based on latest NOSH - 168,235
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.06 0.02 0.01 0.01 0.02 0.00 0.00 -
EPS -0.01 0.00 -0.01 -0.01 -0.02 0.00 -0.03 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0171 0.0004 0.0005 0.0006 0.0008 0.0388 -44.27%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 0.44 0.59 0.41 0.19 0.19 0.19 0.19 -
P/RPS 16.17 75.44 151.37 51.06 21.96 738.02 0.00 -
P/EPS -157.14 421.43 -95.35 -55.88 -21.59 -86.36 -633.33 -60.41%
EY -0.64 0.24 -1.05 -1.79 -4.63 -1.16 -0.16 151.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 20.81 7.92 7.48 5.19 4.90 -74.16%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 31/12/02 30/08/02 -
Price 0.41 0.42 0.62 0.19 0.19 0.19 0.19 -
P/RPS 15.07 53.71 228.91 51.06 21.96 738.02 0.00 -
P/EPS -146.43 300.00 -144.19 -55.88 -21.59 -86.36 -633.33 -62.22%
EY -0.68 0.33 -0.69 -1.79 -4.63 -1.16 -0.16 161.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 31.47 7.92 7.48 5.19 4.90 -75.52%

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