[PHB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -128.03%
YoY- -223.44%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,491 22,151 7,068 2,173 8,006 1,877 2,804 3.71%
PBT -1,325 -1,660 378 -1,065 -12 -1,154 -666 12.13%
Tax 0 0 0 -25 -325 0 -108 -
NP -1,325 -1,660 378 -1,090 -337 -1,154 -774 9.36%
-
NP to SH -1,325 -1,660 378 -1,090 -337 -1,154 -774 9.36%
-
Tax Rate - - 0.00% - - - - -
Total Cost 4,816 23,811 6,690 3,263 8,343 3,031 3,578 5.07%
-
Net Worth 58,788 74,146 83,991 92,104 119,230 136,676 133,339 -12.74%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 58,788 74,146 83,991 92,104 119,230 136,676 133,339 -12.74%
NOSH 697,368 691,666 755,999 681,250 673,999 721,250 703,636 -0.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -37.95% -7.49% 5.35% -50.16% -4.21% -61.48% -27.60% -
ROE -2.25% -2.24% 0.45% -1.18% -0.28% -0.84% -0.58% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.50 3.20 0.93 0.32 1.19 0.26 0.40 3.78%
EPS -0.19 -0.24 0.05 -0.16 -0.05 -0.16 -0.11 9.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.1072 0.1111 0.1352 0.1769 0.1895 0.1895 -12.61%
Adjusted Per Share Value based on latest NOSH - 679,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.03 0.20 0.07 0.02 0.07 0.02 0.03 0.00%
EPS -0.01 -0.02 0.00 -0.01 0.00 -0.01 -0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0069 0.0078 0.0085 0.011 0.0126 0.0123 -12.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.14 0.30 0.05 0.04 0.06 0.06 0.16 -
P/RPS 27.97 9.37 5.35 12.54 5.05 23.06 40.15 -5.84%
P/EPS -73.68 -125.00 100.00 -25.00 -120.00 -37.50 -145.45 -10.70%
EY -1.36 -0.80 1.00 -4.00 -0.83 -2.67 -0.69 11.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.80 0.45 0.30 0.34 0.32 0.84 12.01%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 28/08/12 22/08/11 23/08/10 25/08/09 25/08/08 27/08/07 -
Price 0.125 0.31 0.05 0.04 0.05 0.06 0.12 -
P/RPS 24.97 9.68 5.35 12.54 4.21 23.06 30.11 -3.06%
P/EPS -65.79 -129.17 100.00 -25.00 -100.00 -37.50 -109.09 -8.07%
EY -1.52 -0.77 1.00 -4.00 -1.00 -2.67 -0.92 8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.89 0.45 0.30 0.28 0.32 0.63 15.28%

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