[PHB] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 72.52%
YoY- -247.93%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,009 5,142 23,147 21,213 938 5,152 12,961 -81.73%
PBT -522 -6,338 -6,440 -358 -1,303 1,810 -2,208 -61.73%
Tax 0 -1,950 0 0 0 -208 0 -
NP -522 -8,288 -6,440 -358 -1,303 1,602 -2,208 -61.73%
-
NP to SH -522 -8,288 -6,440 -358 -1,303 1,602 -2,208 -61.73%
-
Tax Rate - - - - - 11.49% - -
Total Cost 1,531 13,430 29,587 21,571 2,241 3,550 15,169 -78.29%
-
Net Worth 63,758 60,544 68,599 76,755 73,859 75,350 76,923 -11.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 63,758 60,544 68,599 76,755 73,859 75,350 76,923 -11.75%
NOSH 745,714 702,372 699,999 715,999 685,789 687,500 712,258 3.10%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -51.73% -161.18% -27.82% -1.69% -138.91% 31.09% -17.04% -
ROE -0.82% -13.69% -9.39% -0.47% -1.76% 2.13% -2.87% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.14 0.73 3.31 2.96 0.14 0.75 1.82 -81.88%
EPS -0.07 -1.18 -0.92 -0.05 -0.19 0.23 -0.31 -62.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0855 0.0862 0.098 0.1072 0.1077 0.1096 0.108 -14.40%
Adjusted Per Share Value based on latest NOSH - 715,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.01 0.05 0.21 0.20 0.01 0.05 0.12 -80.89%
EPS 0.00 -0.08 -0.06 0.00 -0.01 0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0056 0.0063 0.0071 0.0068 0.007 0.0071 -11.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.135 0.16 0.23 0.30 0.47 0.06 0.04 -
P/RPS 99.77 21.86 6.96 10.13 343.63 8.01 2.20 1168.75%
P/EPS -192.86 -13.56 -25.00 -600.00 -247.37 25.75 -12.90 505.88%
EY -0.52 -7.38 -4.00 -0.17 -0.40 3.88 -7.75 -83.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.86 2.35 2.80 4.36 0.55 0.37 162.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 27/11/12 28/08/12 28/05/12 29/02/12 22/11/11 -
Price 0.21 0.16 0.19 0.31 0.33 0.49 0.05 -
P/RPS 155.20 21.86 5.75 10.46 241.27 65.39 2.75 1367.71%
P/EPS -300.00 -13.56 -20.65 -620.00 -173.68 210.28 -16.13 600.73%
EY -0.33 -7.38 -4.84 -0.16 -0.58 0.48 -6.20 -85.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.86 1.94 2.89 3.06 4.47 0.46 205.49%

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