[PNEPCB] QoQ TTM 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- -217.47%
YoY- -119.05%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 62,879 62,456 64,562 61,786 63,951 72,144 78,437 -13.66%
PBT -2,774 -2,455 -1,989 -2,621 260 1,472 1,791 -
Tax 1,372 1,367 1,308 1,989 278 285 2,044 -23.28%
NP -1,402 -1,088 -681 -632 538 1,757 3,835 -
-
NP to SH -720 -406 -681 -632 538 1,757 3,835 -
-
Tax Rate - - - - -106.92% -19.36% -114.13% -
Total Cost 64,281 63,544 65,243 62,418 63,413 70,387 74,602 -9.42%
-
Net Worth 61,803 61,803 93,714 41,790 55,886 63,118 40,584 32.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 93,714 41,790 55,886 63,118 40,584 32.26%
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 -2.23% -1.74% -1.05% -1.02% 0.84% 2.44% 4.89% -
ROE -1.16% -0.66% -0.73% -1.51% 0.96% 2.78% 9.45% -
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 95.64 94.99 56.49 121.23 97.27 109.73 166.21 -30.74%
EPS -1.10 -0.62 -0.60 -1.24 0.82 2.67 8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 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 11.22 11.14 11.52 11.02 11.41 12.87 13.99 -13.64%
EPS -0.13 -0.07 -0.12 -0.11 0.10 0.31 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1103 0.1672 0.0746 0.0997 0.1126 0.0724 32.29%
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 0.44 0.31 0.53 0.23 0.30 0.26 0.22 58.53%
P/EPS -38.81 -46.96 -50.35 -22.58 35.44 10.85 4.55 -
EY -2.58 -2.13 -1.99 -4.43 2.82 9.21 21.96 -
DY 0.00 0.00 0.00 0.00 0.00 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 0.78 0.42 0.50 0.27 0.30 0.26 0.19 155.72%
P/EPS -68.03 -64.78 -46.99 -26.21 36.05 10.85 3.81 -
EY -1.47 -1.54 -2.13 -3.82 2.77 9.21 26.21 -
DY 0.00 0.00 0.00 0.00 0.00 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