[PHB] QoQ Annualized 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- -497.6%
YoY- -181.52%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 7,596 16,344 14,329 6,772 5,120 12,519 7,349 2.23%
PBT -1,984 1,071 970 -3,892 -416 1,168 -2,080 -3.10%
Tax 0 -415 -869 -100 -252 152 16 -
NP -1,984 656 101 -3,992 -668 1,320 -2,064 -2.60%
-
NP to SH -1,984 656 101 -3,992 -668 1,320 -2,064 -2.60%
-
Tax Rate - 38.75% 89.59% - - -13.01% - -
Total Cost 9,580 15,688 14,228 10,764 5,788 11,199 9,413 1.18%
-
Net Worth 134,557 138,926 144,171 132,844 135,325 133,980 130,214 2.21%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 134,557 138,926 144,171 132,844 135,325 133,980 130,214 2.21%
NOSH 708,571 728,888 759,997 554,444 556,666 550,000 455,294 34.33%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -26.12% 4.01% 0.71% -58.95% -13.05% 10.54% -28.08% -
ROE -1.47% 0.47% 0.07% -3.01% -0.49% 0.99% -1.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.07 2.24 1.89 1.22 0.92 2.28 1.61 -23.86%
EPS -0.28 0.09 0.01 -0.72 -0.12 0.24 -0.45 -27.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1906 0.1897 0.2396 0.2431 0.2436 0.286 -23.90%
Adjusted Per Share Value based on latest NOSH - 542,500
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.07 0.15 0.13 0.06 0.05 0.12 0.07 0.00%
EPS -0.02 0.01 0.00 -0.04 -0.01 0.01 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0128 0.0133 0.0123 0.0125 0.0124 0.012 2.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.21 0.14 0.10 0.12 0.14 0.16 0.17 -
P/RPS 19.59 6.24 5.30 9.82 15.22 7.03 10.53 51.32%
P/EPS -75.00 155.56 750.00 -16.67 -116.67 66.67 -37.50 58.80%
EY -1.33 0.64 0.13 -6.00 -0.86 1.50 -2.67 -37.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.73 0.53 0.50 0.58 0.66 0.59 52.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 29/11/06 28/08/06 30/05/06 27/02/06 25/11/05 -
Price 0.14 0.19 0.14 0.11 0.12 0.16 0.17 -
P/RPS 13.06 8.47 7.43 9.01 13.05 7.03 10.53 15.45%
P/EPS -50.00 211.11 1,050.00 -15.28 -100.00 66.67 -37.50 21.16%
EY -2.00 0.47 0.10 -6.55 -1.00 1.50 -2.67 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.00 0.74 0.46 0.49 0.66 0.59 16.31%

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