[PNEPCB] YoY Annualized Quarter Result on 30-Sep-2003 [#4]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 23.92%
YoY- -10.32%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 90,163 76,157 78,982 72,086 65,358 94,208 135,480 -6.55%
PBT -14,578 -4,511 -5,314 -14,389 -12,210 -6,048 15,471 -
Tax -5 1,385 0 3,503 2,342 6,048 -2,312 -64.02%
NP -14,583 -3,126 -5,314 -10,886 -9,868 0 13,159 -
-
NP to SH -14,583 -3,126 -5,314 -10,886 -9,868 -5,205 13,159 -
-
Tax Rate - - - - - - 14.94% -
Total Cost 104,746 79,283 84,296 82,972 75,226 94,208 122,321 -2.55%
-
Net Worth 58,623 73,049 76,290 81,513 92,451 110,330 114,258 -10.52%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 6,490 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 58,623 73,049 76,290 81,513 92,451 110,330 114,258 -10.52%
NOSH 66,286 65,810 65,767 65,736 65,568 64,900 64,190 0.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -16.17% -4.10% -6.73% -15.10% -15.10% 0.00% 9.71% -
ROE -24.88% -4.28% -6.97% -13.35% -10.67% -4.72% 11.52% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 136.02 115.72 120.09 109.66 99.68 145.16 211.06 -7.05%
EPS -22.00 -4.75 -8.08 -16.56 -15.05 -8.02 20.50 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.8844 1.11 1.16 1.24 1.41 1.70 1.78 -10.99%
Adjusted Per Share Value based on latest NOSH - 66,956
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.08 13.59 14.09 12.86 11.66 16.81 24.17 -6.56%
EPS -2.60 -0.56 -0.95 -1.94 -1.76 -0.93 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
NAPS 0.1046 0.1303 0.1361 0.1454 0.1649 0.1968 0.2038 -10.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.38 0.40 0.52 1.40 1.70 2.40 5.00 -
P/RPS 0.28 0.35 0.43 1.28 1.71 1.65 2.37 -29.93%
P/EPS -1.73 -8.42 -6.44 -8.45 -11.30 -29.93 24.39 -
EY -57.89 -11.87 -15.54 -11.83 -8.85 -3.34 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.43 0.36 0.45 1.13 1.21 1.41 2.81 -26.85%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 23/11/05 25/11/04 27/11/03 27/11/02 28/11/01 24/11/00 -
Price 0.38 0.48 0.48 1.24 1.60 2.68 4.70 -
P/RPS 0.28 0.41 0.40 1.13 1.61 1.85 2.23 -29.22%
P/EPS -1.73 -10.11 -5.94 -7.49 -10.63 -33.42 22.93 -
EY -57.89 -9.90 -16.83 -13.35 -9.41 -2.99 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.43 0.43 0.41 1.00 1.13 1.58 2.64 -26.08%

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