[PHB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 85.57%
YoY- 34.34%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 15,296 11,970 16,012 7,700 8,740 7,894 3,754 154.45%
PBT -29,801 -1,876 -24 -1,132 -9,391 -5,706 -2,308 447.82%
Tax 1,260 -466 -650 -260 -257 -66 0 -
NP -28,541 -2,342 -674 -1,392 -9,648 -5,773 -2,308 432.31%
-
NP to SH -28,541 -2,342 -674 -1,392 -9,648 -5,773 -2,308 432.31%
-
Tax Rate - - - - - - - -
Total Cost 43,837 14,313 16,686 9,092 18,388 13,667 6,062 272.60%
-
Net Worth 95,861 122,919 119,230 123,122 124,931 128,433 136,676 -21.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 95,861 122,919 119,230 123,122 124,931 128,433 136,676 -21.00%
NOSH 701,253 702,799 673,999 695,999 704,233 698,387 721,250 -1.85%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -186.59% -19.57% -4.21% -18.08% -110.39% -73.13% -61.48% -
ROE -29.77% -1.91% -0.57% -1.13% -7.72% -4.50% -1.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.18 1.70 2.38 1.11 1.24 1.13 0.52 159.31%
EPS -4.07 -0.33 -0.10 -0.20 -1.37 -0.83 -0.32 442.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1367 0.1749 0.1769 0.1769 0.1774 0.1839 0.1895 -19.51%
Adjusted Per Share Value based on latest NOSH - 695,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.14 0.11 0.15 0.07 0.08 0.07 0.03 178.47%
EPS -0.26 -0.02 -0.01 -0.01 -0.09 -0.05 -0.02 450.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0114 0.011 0.0114 0.0115 0.0119 0.0126 -20.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.05 0.06 0.04 0.05 0.05 0.06 -
P/RPS 2.29 2.94 2.53 3.62 4.03 4.42 11.53 -65.85%
P/EPS -1.23 -15.00 -60.00 -20.00 -3.65 -6.05 -18.75 -83.65%
EY -81.40 -6.67 -1.67 -5.00 -27.40 -16.53 -5.33 512.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.34 0.23 0.28 0.27 0.32 10.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 27/05/09 25/02/09 28/11/08 25/08/08 -
Price 0.05 0.06 0.05 0.06 0.04 0.05 0.06 -
P/RPS 2.29 3.52 2.10 5.42 3.22 4.42 11.53 -65.85%
P/EPS -1.23 -18.00 -50.00 -30.00 -2.92 -6.05 -18.75 -83.65%
EY -81.40 -5.56 -2.00 -3.33 -34.25 -16.53 -5.33 512.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.28 0.34 0.23 0.27 0.32 10.13%

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