[PHB] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -181.34%
YoY- -1058.09%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,142 23,147 21,213 938 5,152 12,961 4,694 6.23%
PBT -6,338 -6,440 -358 -1,303 1,810 -2,208 242 -
Tax -1,950 0 0 0 -208 0 0 -
NP -8,288 -6,440 -358 -1,303 1,602 -2,208 242 -
-
NP to SH -8,288 -6,440 -358 -1,303 1,602 -2,208 242 -
-
Tax Rate - - - - 11.49% - 0.00% -
Total Cost 13,430 29,587 21,571 2,241 3,550 15,169 4,452 108.07%
-
Net Worth 60,544 68,599 76,755 73,859 75,350 76,923 89,620 -22.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,544 68,599 76,755 73,859 75,350 76,923 89,620 -22.91%
NOSH 702,372 699,999 715,999 685,789 687,500 712,258 806,666 -8.77%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -161.18% -27.82% -1.69% -138.91% 31.09% -17.04% 5.16% -
ROE -13.69% -9.39% -0.47% -1.76% 2.13% -2.87% 0.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.73 3.31 2.96 0.14 0.75 1.82 0.58 16.49%
EPS -1.18 -0.92 -0.05 -0.19 0.23 -0.31 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.098 0.1072 0.1077 0.1096 0.108 0.1111 -15.49%
Adjusted Per Share Value based on latest NOSH - 685,789
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.05 0.21 0.20 0.01 0.05 0.12 0.04 15.96%
EPS -0.08 -0.06 0.00 -0.01 0.01 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0063 0.0071 0.0068 0.007 0.0071 0.0083 -22.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.23 0.30 0.47 0.06 0.04 0.05 -
P/RPS 21.86 6.96 10.13 343.63 8.01 2.20 8.59 85.86%
P/EPS -13.56 -25.00 -600.00 -247.37 25.75 -12.90 166.67 -
EY -7.38 -4.00 -0.17 -0.40 3.88 -7.75 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.35 2.80 4.36 0.55 0.37 0.45 156.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 28/08/12 28/05/12 29/02/12 22/11/11 22/08/11 -
Price 0.16 0.19 0.31 0.33 0.49 0.05 0.05 -
P/RPS 21.86 5.75 10.46 241.27 65.39 2.75 8.59 85.86%
P/EPS -13.56 -20.65 -620.00 -173.68 210.28 -16.13 166.67 -
EY -7.38 -4.84 -0.16 -0.58 0.48 -6.20 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.94 2.89 3.06 4.47 0.46 0.45 156.44%

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