[PHB] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 5,512 16,487 2,440 111 75 71 112,049 3.25%
PBT -1,560 4,703 -1,044 -680 0 0 0 -100.00%
Tax 12 -706 0 0 0 0 0 -100.00%
NP -1,548 3,997 -1,044 -680 0 0 0 -100.00%
-
NP to SH -1,548 3,997 -1,044 -680 0 0 0 -100.00%
-
Tax Rate - 15.01% - - - - - -
Total Cost 7,060 12,490 3,484 791 75 71 112,049 2.98%
-
Net Worth 130,214 127,749 126,323 6,222 0 0 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 130,214 127,749 126,323 6,222 0 0 0 -100.00%
NOSH 455,294 309,844 168,387 169,999 0 0 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -28.08% 24.24% -42.79% -612.61% 0.00% 0.00% 0.00% -
ROE -1.19% 3.13% -0.83% -10.93% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1.21 5.32 1.45 0.07 0.00 0.00 0.00 -100.00%
EPS -0.34 1.29 -0.62 -0.40 -0.75 204.83 -40.39 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.286 0.4123 0.7502 0.0366 0.0265 0.0483 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 170,909
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 0.05 0.15 0.02 0.00 0.00 0.00 1.04 3.27%
EPS -0.01 0.04 -0.01 -0.01 -0.75 204.83 -40.39 9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0118 0.0117 0.0006 0.0265 0.0483 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.17 0.14 0.59 0.19 0.19 0.64 0.00 -
P/RPS 14.04 2.63 40.72 290.99 0.00 0.00 0.00 -100.00%
P/EPS -50.00 10.85 -95.16 -47.50 -25.33 0.31 0.00 -100.00%
EY -2.00 9.21 -1.05 -2.11 -3.95 320.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.79 5.19 7.17 13.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 29/11/04 27/11/03 31/12/02 30/08/02 30/08/02 30/11/99 -
Price 0.17 0.16 0.42 0.19 0.19 0.19 0.00 -
P/RPS 14.04 3.01 28.98 290.99 0.00 0.00 0.00 -100.00%
P/EPS -50.00 12.40 -67.74 -47.50 -25.33 0.09 0.00 -100.00%
EY -2.00 8.06 -1.48 -2.11 -3.95 1,078.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.39 0.56 5.19 7.17 3.93 0.00 -100.00%

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