[PHB] YoY TTM 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- -2.85%
YoY- -608.12%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,862 6,231 5,555 31,780 40,264 17,416 9,463 2.32%
PBT 1,819 -12,435 -4,210 -14,103 -2,059 -19,642 -30,854 -
Tax -424 1,455 1,751 -1,950 -208 2,750 1,560 -
NP 1,395 -10,980 -2,459 -16,053 -2,267 -16,892 -29,294 -
-
NP to SH 1,476 -10,976 -2,459 -16,053 -2,267 -16,892 -29,294 -
-
Tax Rate 23.31% - - - - - - -
Total Cost 9,467 17,211 8,014 47,833 42,531 34,308 38,757 -20.91%
-
Net Worth 92,928 44,730 57,098 61,538 76,755 89,620 91,935 0.17%
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 92,928 44,730 57,098 61,538 76,755 89,620 91,935 0.17%
NOSH 1,210,000 630,000 706,666 730,000 715,999 806,666 679,999 10.07%
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 12.84% -176.22% -44.27% -50.51% -5.63% -96.99% -309.56% -
ROE 1.59% -24.54% -4.31% -26.09% -2.95% -18.85% -31.86% -
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 0.90 0.99 0.79 4.35 5.62 2.16 1.39 -6.98%
EPS 0.12 -1.74 -0.35 -2.20 -0.32 -2.09 -4.31 -
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 0.05 0.29 0.37 0.16 0.09 1.76%
EPS 0.01 -0.10 -0.02 -0.15 -0.02 -0.16 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0086 0.0041 0.0053 0.0057 0.0071 0.0083 0.0085 0.19%
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 8.35 10.62 15.27 3.22 5.33 2.32 2.87 19.46%
P/EPS 61.48 -6.03 -34.49 -6.37 -94.75 -2.39 -0.93 -
EY 1.63 -16.59 -2.90 -15.71 -1.06 -41.88 -107.70 -
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 8.91 8.09 15.90 2.87 5.51 2.32 2.87 20.76%
P/EPS 65.58 -4.59 -35.92 -5.68 -97.91 -2.39 -0.93 -
EY 1.52 -21.78 -2.78 -17.59 -1.02 -41.88 -107.70 -
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