[PNEPCB] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -106.29%
YoY- -527.56%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,400 62,456 59,640 52,940 50,708 72,144 69,749 -17.31%
PBT -3,184 -2,455 -3,488 -4,632 -1,908 1,472 1,126 -
Tax -12 -60 1,673 630 -32 -66 416 -
NP -3,196 -2,515 -1,814 -4,002 -1,940 1,406 1,542 -
-
NP to SH -3,196 -2,515 -1,814 -4,002 -1,940 1,406 1,542 -
-
Tax Rate - - - - - 4.48% -36.94% -
Total Cost 55,596 64,971 61,454 56,942 52,648 70,738 68,206 -12.70%
-
Net Worth 61,803 61,803 53,913 53,913 55,886 63,118 56,543 6.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 876 1,314 2,629 - - -
Div Payout % - - 0.00% 0.00% 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 61,803 61,803 53,913 53,913 55,886 63,118 56,543 6.09%
NOSH 65,748 65,748 65,748 65,748 65,748 65,748 65,748 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -6.10% -4.03% -3.04% -7.56% -3.83% 1.95% 2.21% -
ROE -5.17% -4.07% -3.37% -7.42% -3.47% 2.23% 2.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.70 94.99 90.71 80.52 77.12 109.73 106.09 -17.31%
EPS -4.88 -3.83 -5.48 -7.10 -2.96 2.14 1.65 -
DPS 0.00 0.00 1.33 2.00 4.00 0.00 0.00 -
NAPS 0.94 0.94 0.82 0.82 0.85 0.96 0.86 6.09%
Adjusted Per Share Value based on latest NOSH - 65,748
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.31 11.10 10.60 9.41 9.01 12.82 12.39 -17.30%
EPS -0.57 -0.45 -0.32 -0.71 -0.34 0.25 0.27 -
DPS 0.00 0.00 0.16 0.23 0.47 0.00 0.00 -
NAPS 0.1098 0.1098 0.0958 0.0958 0.0993 0.1122 0.1005 6.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.425 0.29 0.30 0.28 0.29 0.29 0.37 -
P/RPS 0.53 0.31 0.33 0.35 0.38 0.26 0.35 31.76%
P/EPS -8.74 -7.58 -10.87 -4.60 -9.83 13.56 15.77 -
EY -11.44 -13.19 -9.20 -21.74 -10.17 7.37 6.34 -
DY 0.00 0.00 4.44 7.14 13.79 0.00 0.00 -
P/NAPS 0.45 0.31 0.37 0.34 0.34 0.30 0.43 3.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 27/08/13 22/05/13 21/02/13 29/11/12 29/08/12 -
Price 0.745 0.40 0.28 0.325 0.295 0.29 0.31 -
P/RPS 0.93 0.42 0.31 0.40 0.38 0.26 0.29 117.00%
P/EPS -15.33 -10.46 -10.14 -5.34 -10.00 13.56 13.21 -
EY -6.52 -9.56 -9.86 -18.73 -10.00 7.37 7.57 -
DY 0.00 0.00 4.76 6.15 13.56 0.00 0.00 -
P/NAPS 0.79 0.43 0.34 0.40 0.35 0.30 0.36 68.62%

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