[PNEPCB] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -237.98%
YoY- -166.08%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 62,456 59,640 52,940 50,708 72,144 69,749 73,656 -10.40%
PBT -2,455 -3,488 -4,632 -1,908 1,472 1,126 3,554 -
Tax -60 1,673 630 -32 -66 416 -2,618 -91.91%
NP -2,515 -1,814 -4,002 -1,940 1,406 1,542 936 -
-
NP to SH -2,515 -1,814 -4,002 -1,940 1,406 1,542 936 -
-
Tax Rate - - - - 4.48% -36.94% 73.66% -
Total Cost 64,971 61,454 56,942 52,648 70,738 68,206 72,720 -7.23%
-
Net Worth 61,803 53,913 53,913 55,886 63,118 56,543 55,816 7.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 876 1,314 2,629 - - - -
Div Payout % - 0.00% 0.00% 0.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 61,803 53,913 53,913 55,886 63,118 56,543 55,816 7.02%
NOSH 65,748 65,748 65,748 65,748 65,748 65,748 65,666 0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.03% -3.04% -7.56% -3.83% 1.95% 2.21% 1.27% -
ROE -4.07% -3.37% -7.42% -3.47% 2.23% 2.73% 1.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.99 90.71 80.52 77.12 109.73 106.09 112.17 -10.48%
EPS -3.83 -5.48 -7.10 -2.96 2.14 1.65 5.40 -
DPS 0.00 1.33 2.00 4.00 0.00 0.00 0.00 -
NAPS 0.94 0.82 0.82 0.85 0.96 0.86 0.85 6.93%
Adjusted Per Share Value based on latest NOSH - 65,748
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.14 10.64 9.44 9.05 12.87 12.44 13.14 -10.41%
EPS -0.45 -0.32 -0.71 -0.35 0.25 0.28 0.17 -
DPS 0.00 0.16 0.23 0.47 0.00 0.00 0.00 -
NAPS 0.1103 0.0962 0.0962 0.0997 0.1126 0.1009 0.0996 7.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.29 0.30 0.28 0.29 0.29 0.37 0.35 -
P/RPS 0.31 0.33 0.35 0.38 0.26 0.35 0.31 0.00%
P/EPS -7.58 -10.87 -4.60 -9.83 13.56 15.77 24.55 -
EY -13.19 -9.20 -21.74 -10.17 7.37 6.34 4.07 -
DY 0.00 4.44 7.14 13.79 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.34 0.34 0.30 0.43 0.41 -16.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 27/08/13 22/05/13 21/02/13 29/11/12 29/08/12 24/05/12 -
Price 0.40 0.28 0.325 0.295 0.29 0.31 0.28 -
P/RPS 0.42 0.31 0.40 0.38 0.26 0.29 0.25 41.27%
P/EPS -10.46 -10.14 -5.34 -10.00 13.56 13.21 19.64 -
EY -9.56 -9.86 -18.73 -10.00 7.37 7.57 5.09 -
DY 0.00 4.76 6.15 13.56 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.40 0.35 0.30 0.36 0.33 19.27%

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