[PHB] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.66%
YoY- -63.1%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 17,484 11,869 7,280 3,904 2,585 2,154 1,575 398.36%
PBT 3,229 760 -1,311 -2,533 -3,153 -2,487 -2,169 -
Tax -838 -493 -231 0 0 0 0 -
NP 2,391 267 -1,542 -2,533 -3,153 -2,487 -2,169 -
-
NP to SH 2,391 267 -1,542 -2,533 -3,153 -2,487 -2,169 -
-
Tax Rate 25.95% 64.87% - - - - - -
Total Cost 15,093 11,602 8,822 6,437 5,738 4,641 3,744 153.51%
-
Net Worth 125,818 124,187 123,201 130,749 3,280 4,037 4,297 851.94%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 125,818 124,187 123,201 130,749 3,280 4,037 4,297 851.94%
NOSH 187,733 187,424 177,857 174,285 166,511 168,235 169,204 7.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.68% 2.25% -21.18% -64.88% -121.97% -115.46% -137.71% -
ROE 1.90% 0.21% -1.25% -1.94% -96.12% -61.60% -50.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.31 6.33 4.09 2.24 1.55 1.28 0.93 365.14%
EPS 1.27 0.14 -0.87 -1.45 -1.89 -1.48 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.6626 0.6927 0.7502 0.0197 0.024 0.0254 788.06%
Adjusted Per Share Value based on latest NOSH - 174,285
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.23 0.16 0.10 0.05 0.03 0.03 0.02 410.24%
EPS 0.03 0.00 -0.02 -0.03 -0.04 -0.03 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0163 0.0161 0.0171 0.0004 0.0005 0.0006 812.91%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.16 0.31 0.44 0.59 0.41 0.19 0.19 -
P/RPS 1.72 4.90 10.75 26.34 26.41 14.84 20.41 -80.80%
P/EPS 12.56 217.61 -50.75 -40.60 -21.65 -12.85 -14.82 -
EY 7.96 0.46 -1.97 -2.46 -4.62 -7.78 -6.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.47 0.64 0.79 20.81 7.92 7.48 -89.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 21/05/04 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.11 0.17 0.41 0.42 0.62 0.19 0.19 -
P/RPS 1.18 2.68 10.02 18.75 39.94 14.84 20.41 -85.07%
P/EPS 8.64 119.33 -47.29 -28.90 -32.74 -12.85 -14.82 -
EY 11.58 0.84 -2.11 -3.46 -3.05 -7.78 -6.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.26 0.59 0.56 31.47 7.92 7.48 -92.31%

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