[PHB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -60.35%
YoY- -88.44%
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 9,509 10,797 7,441 2,929 7,545 60,398 26,705 -15.79%
PBT -1,964 43,133 -1,144 -4,432 -2,352 -10,798 -2,440 -3.54%
Tax -340 -2,118 1,940 0 0 0 0 -
NP -2,304 41,014 796 -4,432 -2,352 -10,798 -2,440 -0.95%
-
NP to SH -2,301 41,020 796 -4,432 -2,352 -10,798 -2,440 -0.97%
-
Tax Rate - 4.91% - - - - - -
Total Cost 11,813 -30,217 6,645 7,361 9,897 71,197 29,145 -13.96%
-
Net Worth 74,762 97,048 53,356 63,310 59,058 69,017 76,015 -0.27%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 74,762 97,048 53,356 63,310 59,058 69,017 76,015 -0.27%
NOSH 876,459 864,185 746,250 773,023 705,599 704,260 703,846 3.71%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -24.23% 379.86% 10.70% -151.30% -31.17% -17.88% -9.14% -
ROE -3.08% 42.27% 1.49% -7.00% -3.98% -15.65% -3.21% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.08 1.25 1.00 0.38 1.07 8.58 3.79 -18.86%
EPS -0.27 4.75 0.11 -0.57 -0.33 -1.53 -0.35 -4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.1123 0.0715 0.0819 0.0837 0.098 0.108 -3.85%
Adjusted Per Share Value based on latest NOSH - 776,400
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.09 0.10 0.07 0.03 0.07 0.56 0.25 -15.64%
EPS -0.02 0.38 0.01 -0.04 -0.02 -0.10 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.009 0.0049 0.0059 0.0055 0.0064 0.007 -0.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.06 0.08 0.08 0.125 0.125 0.23 0.04 -
P/RPS 5.53 6.40 8.02 32.99 11.69 2.68 1.05 31.87%
P/EPS -22.85 1.69 75.00 -21.80 -37.50 -15.00 -11.54 12.04%
EY -4.38 59.33 1.33 -4.59 -2.67 -6.67 -8.67 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 1.12 1.53 1.49 2.35 0.37 11.20%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 21/11/16 27/11/15 26/11/14 28/11/13 27/11/12 22/11/11 -
Price 0.06 0.08 0.095 0.115 0.115 0.19 0.05 -
P/RPS 5.53 6.40 9.53 30.35 10.75 2.22 1.32 26.93%
P/EPS -22.85 1.69 89.06 -20.06 -34.50 -12.39 -14.42 7.96%
EY -4.38 59.33 1.12 -4.99 -2.90 -8.07 -6.93 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 1.33 1.40 1.37 1.94 0.46 7.24%

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