[PNEPCB] QoQ Cumulative 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- -134.5%
YoY- -166.08%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Cumulative 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 44,730 26,470 12,677 72,144 52,312 36,828 42.16%
PBT -2,455 -2,616 -2,316 -477 1,472 845 1,777 -
Tax -60 1,255 315 -8 -66 312 -1,309 -87.16%
NP -2,515 -1,361 -2,001 -485 1,406 1,157 468 -
-
NP to SH -2,515 -1,361 -2,001 -485 1,406 1,157 468 -
-
Tax Rate - - - - 4.48% -36.92% 73.66% -
Total Cost 64,971 46,091 28,471 13,162 70,738 51,155 36,360 47.20%
-
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 - 657 657 657 - - - -
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% -2.52% -3.71% -0.87% 2.23% 2.05% 0.84% -
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 68.03 40.26 19.28 109.73 79.56 56.08 42.04%
EPS -3.83 -4.11 -3.55 -0.74 2.14 1.24 2.70 -
DPS 0.00 1.00 1.00 1.00 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 7.98 4.72 2.26 12.87 9.33 6.57 42.14%
EPS -0.45 -0.24 -0.36 -0.09 0.25 0.21 0.08 -
DPS 0.00 0.12 0.12 0.12 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 0.44 0.70 1.50 0.26 0.47 0.62 -36.97%
P/EPS -7.58 -14.49 -9.20 -39.31 13.56 21.03 49.11 -
EY -13.19 -6.90 -10.87 -2.54 7.37 4.76 2.04 -
DY 0.00 3.33 3.57 3.45 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 0.41 0.81 1.53 0.26 0.39 0.50 -10.96%
P/EPS -10.46 -13.53 -10.68 -39.99 13.56 17.62 39.29 -
EY -9.56 -7.39 -9.36 -2.50 7.37 5.68 2.55 -
DY 0.00 3.57 3.08 3.39 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