[PHB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.71%
YoY- 482.85%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 10,089 14,329 7,349 21,982 3,253 148 100 115.68%
PBT -1,128 970 -2,080 6,270 -1,392 -906 0 -
Tax -268 -869 16 -941 0 0 0 -
NP -1,396 101 -2,064 5,329 -1,392 -906 0 -
-
NP to SH -1,396 101 -2,064 5,329 -1,392 -906 0 -
-
Tax Rate - 89.59% - 15.01% - - - -
Total Cost 11,485 14,228 9,413 16,653 4,645 1,054 100 120.39%
-
Net Worth 131,991 144,171 130,214 127,749 126,323 6,221 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 131,991 144,171 130,214 127,749 126,323 6,221 0 -
NOSH 697,999 759,997 455,294 309,844 168,387 169,999 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -13.84% 0.71% -28.08% 24.24% -42.79% -612.61% 0.00% -
ROE -1.06% 0.07% -1.59% 4.17% -1.10% -14.57% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.45 1.89 1.61 7.09 1.93 0.09 0.00 -
EPS -0.20 0.01 -0.45 1.72 -0.83 -0.53 -1.00 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1897 0.286 0.4123 0.7502 0.0366 0.0265 38.73%
Adjusted Per Share Value based on latest NOSH - 307,045
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.13 0.19 0.10 0.29 0.04 0.00 0.00 -
EPS -0.02 0.00 -0.03 0.07 -0.02 -0.01 -1.00 -47.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0189 0.017 0.0167 0.0165 0.0008 0.0265 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.12 0.10 0.17 0.14 0.59 0.19 0.19 -
P/RPS 8.30 5.30 10.53 1.97 30.54 218.24 0.00 -
P/EPS -60.00 750.00 -37.50 8.14 -71.37 -35.63 -19.00 21.11%
EY -1.67 0.13 -2.67 12.29 -1.40 -2.81 -5.26 -17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.59 0.34 0.79 5.19 7.17 -33.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 25/11/05 29/11/04 27/11/03 31/12/02 30/08/02 -
Price 0.13 0.14 0.17 0.16 0.42 0.19 0.19 -
P/RPS 8.99 7.43 10.53 2.26 21.74 218.24 0.00 -
P/EPS -65.00 1,050.00 -37.50 9.30 -50.81 -35.63 -19.00 22.73%
EY -1.54 0.10 -2.67 10.75 -1.97 -2.81 -5.26 -18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.59 0.39 0.56 5.19 7.17 -32.29%

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