[PHB] YoY Annualized 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- -12.59%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 6,772 7,412 22,564 2,154 134 102 78 110.35%
PBT -3,892 -1,418 6,506 -2,576 0 0 0 -
Tax -100 0 -1,214 0 0 0 0 -
NP -3,992 -1,418 5,292 -2,576 0 0 0 -
-
NP to SH -3,992 -1,418 5,292 -2,576 0 0 0 -
-
Tax Rate - - 18.66% - - - - -
Total Cost 10,764 8,830 17,272 4,730 134 102 78 127.23%
-
Net Worth 132,844 129,288 126,667 3,295 0 0 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 132,844 129,288 126,667 3,295 0 0 0 -
NOSH 554,444 417,058 189,000 167,272 0 0 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -58.95% -19.13% 23.45% -119.59% 0.00% 0.00% 0.00% -
ROE -3.01% -1.10% 4.18% -78.17% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.22 1.78 11.94 1.29 0.00 0.00 0.00 -
EPS -0.72 -0.34 2.80 -1.54 -0.36 -1.18 410.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.31 0.6702 0.0197 0.0388 0.0281 0.0531 28.53%
Adjusted Per Share Value based on latest NOSH - 166,511
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.09 0.10 0.30 0.03 0.00 0.00 0.00 -
EPS -0.05 -0.02 0.07 -0.03 -0.36 -1.18 410.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0174 0.0169 0.0166 0.0004 0.0388 0.0281 0.0531 -16.96%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.12 0.10 0.16 0.41 0.19 0.16 1.06 -
P/RPS 9.82 5.63 1.34 31.84 0.00 0.00 0.00 -
P/EPS -16.67 -29.41 5.71 -26.62 -52.78 -13.56 0.26 -
EY -6.00 -3.40 17.50 -3.76 -1.89 -7.37 387.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.32 0.24 20.81 4.90 5.69 19.96 -45.89%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 24/08/04 29/08/03 30/08/02 30/08/02 30/08/02 -
Price 0.11 0.17 0.11 0.62 0.19 0.19 0.19 -
P/RPS 9.01 9.57 0.92 48.15 0.00 0.00 0.00 -
P/EPS -15.28 -50.00 3.93 -40.26 -52.78 -16.10 0.05 -
EY -6.55 -2.00 25.45 -2.48 -1.89 -6.21 2,161.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.16 31.47 4.90 6.76 3.58 -28.95%

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