[PNEPCB] YoY 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 20,046 19,017 13,100 12,677 20,870 13,774 14,219 5.88%
PBT 97 335 -796 -477 735 -719 -2,242 -
Tax -4 -4 -3 -8 -1 0 0 -
NP 93 331 -799 -485 734 -719 -2,242 -
-
NP to SH 93 331 -799 -485 734 -648 -2,242 -
-
Tax Rate 4.12% 1.19% - - 0.14% - - -
Total Cost 19,953 18,686 13,899 13,162 20,136 14,493 16,461 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 - - - 657 - - - -
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 1.41% 0.55% -1.29% -0.87% 1.30% -1.35% -4.06% -
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 30.49 28.92 19.92 19.28 31.85 23.17 21.63 5.88%
EPS 0.14 0.50 -1.22 -0.74 1.12 -1.09 -3.41 -
DPS 0.00 0.00 0.00 1.00 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 3.56 3.38 2.33 2.25 3.71 2.45 2.53 5.85%
EPS 0.02 0.06 -0.14 -0.09 0.13 -0.12 -0.40 -
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0117 0.1063 0.1098 0.0993 0.1002 0.0856 0.0981 -29.82%
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 3.25 3.60 2.13 1.50 0.82 1.64 1.39 15.19%
P/EPS 699.90 206.58 -34.97 -39.31 23.21 -34.86 -8.80 -
EY 0.14 0.48 -2.86 -2.54 4.31 -2.87 -11.37 -
DY 0.00 0.00 0.00 3.45 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 1.56 3.56 3.74 1.53 0.94 1.73 1.62 -0.62%
P/EPS 335.81 204.60 -61.30 -39.99 26.79 -36.70 -10.26 -
EY 0.30 0.49 -1.63 -2.50 3.73 -2.73 -9.74 -
DY 0.00 0.00 0.00 3.39 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