[PHB] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 103.16%
YoY- 101.76%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,213 4,694 1,211 6,081 940 905 2,106 46.90%
PBT -358 242 -612 271 -624 -170 -881 -13.92%
Tax 0 0 0 -260 0 -108 13 -
NP -358 242 -612 11 -624 -278 -868 -13.71%
-
NP to SH -358 242 -612 11 -624 -278 -868 -13.71%
-
Tax Rate - 0.00% - 95.94% - - - -
Total Cost 21,571 4,452 1,823 6,070 1,564 1,183 2,974 39.08%
-
Net Worth 76,755 89,620 91,935 123,122 131,386 131,702 129,983 -8.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 76,755 89,620 91,935 123,122 131,386 131,702 129,983 -8.39%
NOSH 715,999 806,666 679,999 695,999 693,333 695,000 542,500 4.72%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.69% 5.16% -50.54% 0.18% -66.38% -30.72% -41.22% -
ROE -0.47% 0.27% -0.67% 0.01% -0.47% -0.21% -0.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.96 0.58 0.18 0.87 0.14 0.13 0.39 40.14%
EPS -0.05 0.03 -0.09 0.00 -0.09 -0.04 -0.16 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1072 0.1111 0.1352 0.1769 0.1895 0.1895 0.2396 -12.53%
Adjusted Per Share Value based on latest NOSH - 695,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.20 0.04 0.01 0.06 0.01 0.01 0.02 46.72%
EPS 0.00 0.00 -0.01 0.00 -0.01 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0083 0.0085 0.0114 0.0121 0.0122 0.012 -8.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.30 0.05 0.04 0.06 0.06 0.16 0.12 -
P/RPS 10.13 8.59 22.46 6.87 44.26 122.87 30.91 -16.95%
P/EPS -600.00 166.67 -44.44 3,796.36 -66.67 -400.00 -75.00 41.37%
EY -0.17 0.60 -2.25 0.03 -1.50 -0.25 -1.33 -29.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.45 0.30 0.34 0.32 0.84 0.50 33.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 25/08/09 25/08/08 27/08/07 28/08/06 -
Price 0.31 0.05 0.04 0.05 0.06 0.12 0.11 -
P/RPS 10.46 8.59 22.46 5.72 44.26 92.15 28.34 -15.29%
P/EPS -620.00 166.67 -44.44 3,163.64 -66.67 -300.00 -68.75 44.22%
EY -0.16 0.60 -2.25 0.03 -1.50 -0.33 -1.45 -30.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 0.45 0.30 0.28 0.32 0.63 0.46 35.80%

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