[PHB] YoY TTM Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -40.0%
YoY- 11.17%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 8,126 15,762 12,199 14,723 17,484 2,585 252 78.31%
PBT -637 2,352 892 3,040 3,229 -3,153 -1,410 -12.39%
Tax 645 -473 102 -382 -838 0 -45 -
NP 8 1,879 994 2,658 2,391 -3,153 -1,455 -
-
NP to SH 8 1,879 994 2,658 2,391 -3,153 -1,455 -
-
Tax Rate - 20.11% -11.43% 12.57% 25.95% - - -
Total Cost 8,118 13,883 11,205 12,065 15,093 5,738 1,707 29.64%
-
Net Worth 131,386 131,702 129,983 125,377 125,818 3,280 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 131,386 131,702 129,983 125,377 125,818 3,280 0 -
NOSH 693,333 695,000 542,500 404,444 187,733 166,511 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.10% 11.92% 8.15% 18.05% 13.68% -121.97% -577.38% -
ROE 0.01% 1.43% 0.76% 2.12% 1.90% -96.12% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1.17 2.27 2.25 3.64 9.31 1.55 0.00 -
EPS 0.00 0.27 0.18 0.66 1.27 -1.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.1895 0.2396 0.31 0.6702 0.0197 0.0388 30.22%
Adjusted Per Share Value based on latest NOSH - 404,444
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 0.08 0.15 0.11 0.14 0.16 0.02 0.00 -
EPS 0.00 0.02 0.01 0.02 0.02 -0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0122 0.012 0.0116 0.0116 0.0003 0.0388 -17.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.06 0.16 0.12 0.10 0.16 0.41 0.19 -
P/RPS 5.12 7.05 5.34 2.75 1.72 26.41 0.00 -
P/EPS 5,200.00 59.18 65.49 15.22 12.56 -21.65 0.00 -
EY 0.02 1.69 1.53 6.57 7.96 -4.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.84 0.50 0.32 0.24 20.81 4.90 -36.51%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 27/08/07 28/08/06 30/08/05 24/08/04 29/08/03 30/08/02 -
Price 0.06 0.12 0.11 0.17 0.11 0.62 0.19 -
P/RPS 5.12 5.29 4.89 4.67 1.18 39.94 0.00 -
P/EPS 5,200.00 44.39 60.04 25.87 8.64 -32.74 0.00 -
EY 0.02 2.25 1.67 3.87 11.58 -3.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.63 0.46 0.55 0.16 31.47 4.90 -36.51%

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