[PHB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -26.92%
YoY- 20.18%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,530 6,516 3,434 6,982 44,302 14,136 4,346 15.87%
PBT 1,428 -2,526 -2,764 -2,650 -3,320 756 -2,130 -
Tax -978 2,910 0 0 0 0 -50 64.07%
NP 450 384 -2,764 -2,650 -3,320 756 -2,180 -
-
NP to SH 458 386 -2,764 -2,650 -3,320 756 -2,180 -
-
Tax Rate 68.49% - - - - 0.00% - -
Total Cost 10,080 6,132 6,198 9,632 47,622 13,380 6,526 7.50%
-
Net Worth 58,624 45,676 55,832 58,788 74,146 83,991 92,104 -7.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 58,624 45,676 55,832 58,788 74,146 83,991 92,104 -7.24%
NOSH 763,333 643,333 690,999 697,368 691,666 755,999 681,250 1.91%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.27% 5.89% -80.49% -37.95% -7.49% 5.35% -50.16% -
ROE 0.78% 0.85% -4.95% -4.51% -4.48% 0.90% -2.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.38 1.01 0.50 1.00 6.41 1.87 0.64 13.64%
EPS 0.06 0.06 -0.40 -0.38 -0.48 0.10 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 0.071 0.0808 0.0843 0.1072 0.1111 0.1352 -8.98%
Adjusted Per Share Value based on latest NOSH - 730,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.10 0.06 0.03 0.06 0.41 0.13 0.04 16.48%
EPS 0.00 0.00 -0.03 -0.02 -0.03 0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0042 0.0052 0.0054 0.0069 0.0078 0.0085 -7.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.075 0.105 0.12 0.14 0.30 0.05 0.04 -
P/RPS 5.44 10.37 24.15 13.98 4.68 2.67 6.27 -2.33%
P/EPS 125.00 175.00 -30.00 -36.84 -62.50 50.00 -12.50 -
EY 0.80 0.57 -3.33 -2.71 -1.60 2.00 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.48 1.49 1.66 2.80 0.45 0.30 21.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 27/08/14 29/08/13 28/08/12 22/08/11 23/08/10 -
Price 0.08 0.08 0.125 0.125 0.31 0.05 0.04 -
P/RPS 5.80 7.90 25.15 12.49 4.84 2.67 6.27 -1.28%
P/EPS 133.33 133.33 -31.25 -32.89 -64.58 50.00 -12.50 -
EY 0.75 0.75 -3.20 -3.04 -1.55 2.00 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 1.55 1.48 2.89 0.45 0.30 22.99%

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