[PHB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1095.21%
YoY- -181.52%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 8,006 1,877 2,804 3,386 3,706 11,282 1,077 39.65%
PBT -12 -1,154 -666 -1,946 -709 3,253 -1,288 -54.09%
Tax -325 0 -108 -50 0 -607 0 -
NP -337 -1,154 -774 -1,996 -709 2,646 -1,288 -20.00%
-
NP to SH -337 -1,154 -774 -1,996 -709 2,646 -1,288 -20.00%
-
Tax Rate - - - - - 18.66% - -
Total Cost 8,343 3,031 3,578 5,382 4,415 8,636 2,365 23.35%
-
Net Worth 119,230 136,676 133,339 132,844 129,288 126,667 3,295 81.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 119,230 136,676 133,339 132,844 129,288 126,667 3,295 81.76%
NOSH 673,999 721,250 703,636 554,444 417,058 189,000 167,272 26.11%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -4.21% -61.48% -27.60% -58.95% -19.13% 23.45% -119.59% -
ROE -0.28% -0.84% -0.58% -1.50% -0.55% 2.09% -39.09% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.19 0.26 0.40 0.61 0.89 5.97 0.64 10.88%
EPS -0.05 -0.16 -0.11 -0.36 -0.17 1.40 -0.77 -36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1895 0.1895 0.2396 0.31 0.6702 0.0197 44.12%
Adjusted Per Share Value based on latest NOSH - 542,500
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 0.10 0.02 0.04 0.04 0.05 0.15 0.01 46.72%
EPS 0.00 -0.02 -0.01 -0.03 -0.01 0.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0156 0.0179 0.0175 0.0174 0.0169 0.0166 0.0004 84.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.06 0.06 0.16 0.12 0.10 0.16 0.41 -
P/RPS 5.05 23.06 40.15 19.65 11.25 2.68 63.68 -34.42%
P/EPS -120.00 -37.50 -145.45 -33.33 -58.82 11.43 -53.25 14.48%
EY -0.83 -2.67 -0.69 -3.00 -1.70 8.75 -1.88 -12.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.84 0.50 0.32 0.24 20.81 -49.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 25/08/08 27/08/07 28/08/06 30/08/05 24/08/04 29/08/03 -
Price 0.05 0.06 0.12 0.11 0.17 0.11 0.62 -
P/RPS 4.21 23.06 30.11 18.01 19.13 1.84 96.29 -40.61%
P/EPS -100.00 -37.50 -109.09 -30.56 -100.00 7.86 -80.52 3.67%
EY -1.00 -2.67 -0.92 -3.27 -1.00 12.73 -1.24 -3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.63 0.46 0.55 0.16 31.47 -54.44%

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