[PNEPCB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
07-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 61.5%
YoY- -26.63%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 72,086 49,133 29,537 13,997 65,358 44,726 27,348 90.70%
PBT -14,389 -12,471 -8,082 -5,046 -12,210 -8,520 -5,985 79.36%
Tax 3,503 1,740 1,757 1,247 2,342 8,520 5,985 -30.00%
NP -10,886 -10,731 -6,325 -3,799 -9,868 0 0 -
-
NP to SH -10,886 -10,731 -6,325 -3,799 -9,868 -7,144 -5,038 67.05%
-
Tax Rate - - - - - - - -
Total Cost 82,972 59,864 35,862 17,796 75,226 44,726 27,348 109.43%
-
Net Worth 81,513 82,093 86,787 88,730 92,451 96,912 99,322 -12.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 81,513 82,093 86,787 88,730 92,451 96,912 99,322 -12.33%
NOSH 65,736 65,753 65,748 65,726 65,568 65,481 65,343 0.40%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -15.10% -21.84% -21.41% -27.14% -15.10% 0.00% 0.00% -
ROE -13.35% -13.07% -7.29% -4.28% -10.67% -7.37% -5.07% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 109.66 74.72 44.92 21.30 99.68 68.30 41.85 89.95%
EPS -16.56 -16.32 -9.62 -5.78 -15.05 -10.91 -7.71 66.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.2485 1.32 1.35 1.41 1.48 1.52 -12.68%
Adjusted Per Share Value based on latest NOSH - 65,726
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.81 8.73 5.25 2.49 11.61 7.95 4.86 90.70%
EPS -1.93 -1.91 -1.12 -0.68 -1.75 -1.27 -0.90 66.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1459 0.1542 0.1577 0.1643 0.1722 0.1765 -12.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.30 1.11 1.52 1.70 2.30 2.79 -
P/RPS 1.28 1.74 2.47 7.14 1.71 3.37 6.67 -66.69%
P/EPS -8.45 -7.97 -11.54 -26.30 -11.30 -21.08 -36.19 -62.04%
EY -11.83 -12.55 -8.67 -3.80 -8.85 -4.74 -2.76 163.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.04 0.84 1.13 1.21 1.55 1.84 -27.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 21/08/03 21/05/03 07/02/03 27/11/02 27/08/02 29/05/02 -
Price 1.24 1.41 1.23 1.20 1.60 1.99 2.40 -
P/RPS 1.13 1.89 2.74 5.63 1.61 2.91 5.73 -66.08%
P/EPS -7.49 -8.64 -12.79 -20.76 -10.63 -18.24 -31.13 -61.28%
EY -13.35 -11.57 -7.82 -4.82 -9.41 -5.48 -3.21 158.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 0.93 0.89 1.13 1.34 1.58 -26.26%

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