[PHB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -35.27%
YoY- -1477.63%
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 9,597 8,978 5,921 7,567 10,747 5,512 16,487 -8.62%
PBT -4,062 -1,407 -4,280 -846 728 -1,560 4,703 -
Tax -25 -350 -50 -201 -652 12 -706 -42.68%
NP -4,087 -1,757 -4,330 -1,047 76 -1,548 3,997 -
-
NP to SH -4,087 -1,757 -4,330 -1,047 76 -1,548 3,997 -
-
Tax Rate - - - - 89.56% - 15.01% -
Total Cost 13,684 10,735 10,251 8,614 10,671 7,060 12,490 1.53%
-
Net Worth 92,239 122,919 128,433 131,991 144,172 130,214 127,749 -5.28%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 92,239 122,919 128,433 131,991 144,172 130,214 127,749 -5.28%
NOSH 704,655 702,800 698,387 697,999 760,000 455,294 309,844 14.66%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -42.59% -19.57% -73.13% -13.84% 0.71% -28.08% 24.24% -
ROE -4.43% -1.43% -3.37% -0.79% 0.05% -1.19% 3.13% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.36 1.28 0.85 1.08 1.41 1.21 5.32 -20.32%
EPS -0.58 -0.25 -0.62 -0.15 0.01 -0.34 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1749 0.1839 0.1891 0.1897 0.286 0.4123 -17.39%
Adjusted Per Share Value based on latest NOSH - 682,500
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.13 0.12 0.08 0.10 0.14 0.07 0.22 -8.39%
EPS -0.05 -0.02 -0.06 -0.01 0.00 -0.02 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0161 0.0168 0.0173 0.0189 0.017 0.0167 -5.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.04 0.05 0.05 0.12 0.10 0.17 0.14 -
P/RPS 2.94 3.91 5.90 11.07 7.07 14.04 2.63 1.87%
P/EPS -6.90 -20.00 -8.06 -80.00 1,000.00 -50.00 10.85 -
EY -14.50 -5.00 -12.40 -1.25 0.10 -2.00 9.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.27 0.63 0.53 0.59 0.34 -1.52%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 28/11/08 28/11/07 29/11/06 25/11/05 29/11/04 -
Price 0.05 0.06 0.05 0.13 0.14 0.17 0.16 -
P/RPS 3.67 4.70 5.90 11.99 9.90 14.04 3.01 3.35%
P/EPS -8.62 -24.00 -8.06 -86.67 1,400.00 -50.00 12.40 -
EY -11.60 -4.17 -12.40 -1.15 0.07 -2.00 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.27 0.69 0.74 0.59 0.39 -0.43%

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