[PHB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -274.95%
YoY- -132.61%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 7,068 2,374 12,521 9,597 2,173 962 15,296 -40.31%
PBT 378 136 -21,086 -4,062 -1,065 -453 -29,801 -
Tax 0 0 2,725 -25 -25 -25 1,260 -
NP 378 136 -18,361 -4,087 -1,090 -478 -28,541 -
-
NP to SH 378 136 -18,361 -4,087 -1,090 -478 -28,541 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 6,690 2,238 30,882 13,684 3,263 1,440 43,837 -71.54%
-
Net Worth 83,991 75,344 77,508 92,239 92,104 92,936 95,861 -8.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 83,991 75,344 77,508 92,239 92,104 92,936 95,861 -8.45%
NOSH 755,999 680,000 700,801 704,655 681,250 682,857 701,253 5.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.35% 5.73% -146.64% -42.59% -50.16% -49.69% -186.59% -
ROE 0.45% 0.18% -23.69% -4.43% -1.18% -0.51% -29.77% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.93 0.35 1.79 1.36 0.32 0.14 2.18 -43.41%
EPS 0.05 0.02 -2.62 -0.58 -0.16 -0.07 -4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1108 0.1106 0.1309 0.1352 0.1361 0.1367 -12.94%
Adjusted Per Share Value based on latest NOSH - 696,976
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.07 0.02 0.12 0.09 0.02 0.01 0.14 -37.08%
EPS 0.00 0.00 -0.17 -0.04 -0.01 0.00 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.007 0.0072 0.0085 0.0085 0.0086 0.0089 -8.44%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.05 0.07 0.04 0.04 0.04 0.05 0.05 -
P/RPS 5.35 20.05 2.24 2.94 12.54 35.49 2.29 76.34%
P/EPS 100.00 350.00 -1.53 -6.90 -25.00 -71.43 -1.23 -
EY 1.00 0.29 -65.50 -14.50 -4.00 -1.40 -81.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.36 0.31 0.30 0.37 0.37 13.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 30/05/11 25/02/11 29/11/10 23/08/10 26/05/10 25/02/10 -
Price 0.05 0.06 0.06 0.05 0.04 0.05 0.05 -
P/RPS 5.35 17.19 3.36 3.67 12.54 35.49 2.29 76.34%
P/EPS 100.00 300.00 -2.29 -8.62 -25.00 -71.43 -1.23 -
EY 1.00 0.33 -43.67 -11.60 -4.00 -1.40 -81.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.54 0.38 0.30 0.37 0.37 13.98%

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