[PNEPCB] YoY Annualized 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- -237.98%
YoY- -166.08%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 80,184 76,068 52,400 50,708 83,480 55,096 56,876 5.88%
PBT 388 1,340 -3,184 -1,908 2,940 -2,876 -8,968 -
Tax -16 -16 -12 -32 -4 0 0 -
NP 372 1,324 -3,196 -1,940 2,936 -2,876 -8,968 -
-
NP to SH 372 1,324 -3,196 -1,940 2,936 -2,592 -8,968 -
-
Tax Rate 4.12% 1.19% - - 0.14% - - -
Total Cost 79,812 74,744 55,596 52,648 80,544 57,972 65,844 3.25%
-
Net Worth 6,574 59,831 61,803 55,886 56,360 48,154 55,228 -29.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 2,629 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,574 59,831 61,803 55,886 56,360 48,154 55,228 -29.85%
NOSH 65,748 65,748 65,748 65,748 65,535 59,449 65,747 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.46% 1.74% -6.10% -3.83% 3.52% -5.22% -15.77% -
ROE 5.66% 2.21% -5.17% -3.47% 5.21% -5.38% -16.24% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 121.96 115.70 79.70 77.12 127.38 92.68 86.51 5.88%
EPS 0.56 2.00 -4.88 -2.96 4.48 -4.36 -13.64 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.10 0.91 0.94 0.85 0.86 0.81 0.84 -29.85%
Adjusted Per Share Value based on latest NOSH - 65,748
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.30 13.57 9.35 9.05 14.89 9.83 10.15 5.87%
EPS 0.07 0.24 -0.57 -0.35 0.52 -0.46 -1.60 -
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.0117 0.1067 0.1103 0.0997 0.1005 0.0859 0.0985 -29.87%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.99 1.04 0.425 0.29 0.26 0.38 0.30 -
P/RPS 0.81 0.90 0.53 0.38 0.20 0.41 0.35 15.00%
P/EPS 174.98 51.65 -8.74 -9.83 5.80 -8.72 -2.20 -
EY 0.57 1.94 -11.44 -10.17 17.23 -11.47 -45.47 -
DY 0.00 0.00 0.00 13.79 0.00 0.00 0.00 -
P/NAPS 9.90 1.14 0.45 0.34 0.30 0.47 0.36 73.69%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 21/02/13 27/02/12 28/02/11 25/02/10 -
Price 0.475 1.03 0.745 0.295 0.30 0.40 0.35 -
P/RPS 0.39 0.89 0.93 0.38 0.24 0.43 0.40 -0.42%
P/EPS 83.95 51.15 -15.33 -10.00 6.70 -9.17 -2.57 -
EY 1.19 1.96 -6.52 -10.00 14.93 -10.90 -38.97 -
DY 0.00 0.00 0.00 13.56 0.00 0.00 0.00 -
P/NAPS 4.75 1.13 0.79 0.35 0.35 0.49 0.42 49.79%

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