[PHB] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 134.08%
YoY- 164.89%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 7,361 1,806 5,205 1,363 44 24 32 147.42%
PBT 2,675 -851 1,450 244 -376 0 0 -
Tax -602 12 -99 0 0 0 0 -
NP 2,073 -839 1,351 244 -376 0 0 -
-
NP to SH 2,073 -839 1,351 244 -376 0 0 -
-
Tax Rate 22.50% - 6.83% 0.00% - - - -
Total Cost 5,288 2,645 3,854 1,119 420 24 32 134.16%
-
Net Worth 131,082 126,291 126,594 130,749 6,255 0 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 131,082 126,291 126,594 130,749 6,255 0 0 -
NOSH 690,999 441,578 307,045 174,285 170,909 0 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 28.16% -46.46% 25.96% 17.90% -854.55% 0.00% 0.00% -
ROE 1.58% -0.66% 1.07% 0.19% -6.01% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.07 0.41 1.70 0.78 0.03 0.00 0.00 -
EPS 0.30 -0.19 0.44 0.14 -0.22 -0.17 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.286 0.4123 0.7502 0.0366 0.0265 0.0483 25.59%
Adjusted Per Share Value based on latest NOSH - 174,285
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.07 0.02 0.05 0.01 0.00 0.00 0.00 -
EPS 0.02 -0.01 0.01 0.00 0.00 -0.17 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0117 0.0117 0.0121 0.0006 0.0265 0.0483 -20.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.10 0.17 0.14 0.59 0.19 0.19 0.64 -
P/RPS 9.39 41.57 8.26 75.44 738.02 0.00 0.00 -
P/EPS 33.33 -89.47 31.82 421.43 -86.36 -111.76 -133.33 -
EY 3.00 -1.12 3.14 0.24 -1.16 -0.89 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.34 0.79 5.19 7.17 13.25 -41.50%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 29/11/04 27/11/03 31/12/02 30/08/02 30/08/02 -
Price 0.14 0.17 0.16 0.42 0.19 0.19 0.19 -
P/RPS 13.14 41.57 9.44 53.71 738.02 0.00 0.00 -
P/EPS 46.67 -89.47 36.36 300.00 -86.36 -111.76 -39.58 -
EY 2.14 -1.12 2.75 0.33 -1.16 -0.89 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.39 0.56 5.19 7.17 3.93 -24.28%

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