[PNEPCB] QoQ TTM Result on 30-Jun-2004 [#3]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 52.66%
YoY- 72.11%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 70,545 71,760 78,982 83,266 80,960 79,115 72,086 -1.42%
PBT -7,088 -6,791 -5,314 -5,515 -9,671 -10,470 -14,388 -37.59%
Tax 1,336 1,336 0 1,763 1,746 2,256 3,503 -47.37%
NP -5,752 -5,455 -5,314 -3,752 -7,925 -8,214 -10,885 -34.61%
-
NP to SH -5,752 -5,455 -5,314 -3,752 -7,925 -8,214 -10,885 -34.61%
-
Tax Rate - - - - - - - -
Total Cost 76,297 77,215 84,296 87,018 88,885 87,329 82,971 -5.43%
-
Net Worth 73,058 76,271 76,266 79,220 78,295 80,665 83,026 -8.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 73,058 76,271 76,266 79,220 78,295 80,665 83,026 -8.16%
NOSH 65,818 65,751 65,747 66,571 65,794 65,581 66,956 -1.13%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -8.15% -7.60% -6.73% -4.51% -9.79% -10.38% -15.10% -
ROE -7.87% -7.15% -6.97% -4.74% -10.12% -10.18% -13.11% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 107.18 109.14 120.13 125.08 123.05 120.64 107.66 -0.29%
EPS -8.74 -8.30 -8.08 -5.64 -12.05 -12.52 -16.26 -33.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.16 1.16 1.19 1.19 1.23 1.24 -7.11%
Adjusted Per Share Value based on latest NOSH - 66,571
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.54 12.75 14.04 14.80 14.39 14.06 12.81 -1.40%
EPS -1.02 -0.97 -0.94 -0.67 -1.41 -1.46 -1.93 -34.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1298 0.1355 0.1355 0.1408 0.1391 0.1433 0.1475 -8.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.57 0.51 0.52 0.70 0.86 1.08 1.40 -
P/RPS 0.53 0.47 0.43 0.56 0.70 0.90 1.30 -44.98%
P/EPS -6.52 -6.15 -6.43 -12.42 -7.14 -8.62 -8.61 -16.90%
EY -15.33 -16.27 -15.54 -8.05 -14.01 -11.60 -11.61 20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.45 0.59 0.72 0.88 1.13 -41.13%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 10/05/05 25/02/05 25/11/04 25/08/04 17/05/04 19/02/04 27/11/03 -
Price 0.57 0.64 0.48 0.65 0.80 1.09 1.24 -
P/RPS 0.53 0.59 0.40 0.52 0.65 0.90 1.15 -40.30%
P/EPS -6.52 -7.71 -5.94 -11.53 -6.64 -8.70 -7.63 -9.94%
EY -15.33 -12.96 -16.84 -8.67 -15.06 -11.49 -13.11 10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.41 0.55 0.67 0.89 1.00 -36.14%

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