[PHB] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -72.02%
YoY- -79.78%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 4,763 905 1,899 5,597 7,361 2,106 1,280 139.93%
PBT -180 -170 -496 343 2,675 -881 -104 44.10%
Tax -93 -108 0 237 -602 13 -63 29.61%
NP -273 -278 -496 580 2,073 -868 -167 38.72%
-
NP to SH -273 -278 -496 580 2,073 -868 -167 38.72%
-
Tax Rate - - - -69.10% 22.50% - - -
Total Cost 5,036 1,183 2,395 5,017 5,288 2,974 1,447 129.48%
-
Net Worth 129,060 131,702 134,557 138,184 131,082 129,983 135,325 -3.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 129,060 131,702 134,557 138,184 131,082 129,983 135,325 -3.10%
NOSH 682,500 695,000 708,571 725,000 690,999 542,500 556,666 14.53%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.73% -30.72% -26.12% 10.36% 28.16% -41.22% -13.05% -
ROE -0.21% -0.21% -0.37% 0.42% 1.58% -0.67% -0.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.70 0.13 0.27 0.77 1.07 0.39 0.23 109.87%
EPS -0.04 -0.04 -0.07 0.08 0.30 -0.16 -0.03 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1895 0.1899 0.1906 0.1897 0.2396 0.2431 -15.40%
Adjusted Per Share Value based on latest NOSH - 725,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.04 0.01 0.02 0.05 0.07 0.02 0.01 151.77%
EPS 0.00 0.00 0.00 0.01 0.02 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0122 0.0124 0.0128 0.0121 0.012 0.0125 -3.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.16 0.21 0.14 0.10 0.12 0.14 -
P/RPS 17.20 122.87 78.36 18.13 9.39 30.91 60.89 -56.91%
P/EPS -300.00 -400.00 -300.00 175.00 33.33 -75.00 -466.67 -25.49%
EY -0.33 -0.25 -0.33 0.57 3.00 -1.33 -0.21 35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.84 1.11 0.73 0.53 0.50 0.58 5.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 28/05/07 27/02/07 29/11/06 28/08/06 30/05/06 -
Price 0.13 0.12 0.14 0.19 0.14 0.11 0.12 -
P/RPS 18.63 92.15 52.24 24.61 13.14 28.34 52.19 -49.64%
P/EPS -325.00 -300.00 -200.00 237.50 46.67 -68.75 -400.00 -12.91%
EY -0.31 -0.33 -0.50 0.42 2.14 -1.45 -0.25 15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.74 1.00 0.74 0.46 0.49 25.60%

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