[PHB] YoY TTM 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- 46.3%
YoY- 238.1%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 13,164 17,754 11,324 21,326 3,904 272 108 122.58%
PBT -503 4,418 739 4,435 -2,533 -1,508 -278 10.38%
Tax 36 -512 -271 -937 0 -45 0 -
NP -467 3,906 468 3,498 -2,533 -1,553 -278 9.02%
-
NP to SH -467 3,906 468 3,498 -2,533 -1,553 -278 9.02%
-
Tax Rate - 11.59% 36.67% 21.13% - - - -
Total Cost 13,631 13,848 10,856 17,828 6,437 1,825 386 81.08%
-
Net Worth 129,060 131,082 126,291 126,594 130,749 6,255 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 129,060 131,082 126,291 126,594 130,749 6,255 0 -
NOSH 682,500 690,999 441,578 307,045 174,285 170,909 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 -3.55% 22.00% 4.13% 16.40% -64.88% -570.96% -257.41% -
ROE -0.36% 2.98% 0.37% 2.76% -1.94% -24.83% 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 1.93 2.57 2.56 6.95 2.24 0.16 0.00 -
EPS -0.07 0.57 0.11 1.14 -1.45 -0.91 0.00 -
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 0.17 0.23 0.15 0.28 0.05 0.00 0.00 -
EPS -0.01 0.05 0.01 0.05 -0.03 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0169 0.0172 0.0165 0.0166 0.0171 0.0008 0.0265 -7.21%
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 6.22 3.89 6.63 2.02 26.34 119.39 0.00 -
P/EPS -175.37 17.69 160.40 12.29 -40.60 -20.91 0.00 -
EY -0.57 5.65 0.62 8.14 -2.46 -4.78 0.00 -
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 6.74 5.45 6.63 2.30 18.75 119.39 0.00 -
P/EPS -189.99 24.77 160.40 14.04 -28.90 -20.91 0.00 -
EY -0.53 4.04 0.62 7.12 -3.46 -4.78 0.00 -
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