[PNEPCB] QoQ Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- -10.77%
YoY- 51.19%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 64,130 59,948 55,216 78,982 80,417 76,822 84,104 -16.55%
PBT -6,834 -10,278 -10,420 -5,314 -4,797 -6,730 -4,512 31.92%
Tax 1,781 2,672 5,344 0 0 0 0 -
NP -5,053 -7,606 -5,076 -5,314 -4,797 -6,730 -4,512 7.84%
-
NP to SH -5,053 -7,606 -5,076 -5,314 -4,797 -6,730 -4,512 7.84%
-
Tax Rate - - - - - - - -
Total Cost 69,183 67,554 60,292 84,296 85,214 83,552 88,616 -15.22%
-
Net Worth 73,036 73,033 76,271 76,290 78,274 78,209 80,665 -6.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 73,036 73,033 76,271 76,290 78,274 78,209 80,665 -6.41%
NOSH 65,798 65,795 65,751 65,767 65,776 65,722 65,581 0.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.88% -12.69% -9.19% -6.73% -5.97% -8.76% -5.36% -
ROE -6.92% -10.41% -6.66% -6.97% -6.13% -8.61% -5.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 97.47 91.11 83.98 120.09 122.26 116.89 128.24 -16.72%
EPS -7.68 -11.56 -7.72 -8.08 -7.29 -10.24 -6.88 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.16 1.16 1.19 1.19 1.23 -6.62%
Adjusted Per Share Value based on latest NOSH - 65,747
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.40 10.65 9.81 14.04 14.29 13.65 14.95 -16.54%
EPS -0.90 -1.35 -0.90 -0.94 -0.85 -1.20 -0.80 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1298 0.1298 0.1355 0.1356 0.1391 0.139 0.1433 -6.38%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.57 0.51 0.52 0.70 0.86 1.08 -
P/RPS 0.51 0.63 0.61 0.43 0.57 0.74 0.84 -28.32%
P/EPS -6.51 -4.93 -6.61 -6.44 -9.60 -8.40 -15.70 -44.42%
EY -15.36 -20.28 -15.14 -15.54 -10.42 -11.91 -6.37 79.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.44 0.45 0.59 0.72 0.88 -36.07%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 10/05/05 25/02/05 25/11/04 25/08/04 17/05/04 19/02/04 -
Price 0.47 0.57 0.64 0.48 0.65 0.80 1.09 -
P/RPS 0.48 0.63 0.76 0.40 0.53 0.68 0.85 -31.70%
P/EPS -6.12 -4.93 -8.29 -5.94 -8.91 -7.81 -15.84 -46.98%
EY -16.34 -20.28 -12.06 -16.83 -11.22 -12.80 -6.31 88.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.55 0.41 0.55 0.67 0.89 -39.41%

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