[PNEPCB] YoY 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- 96.5%
YoY- 94.35%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
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 34,641 28,059 18,669 22,953 20,632 21,675 34,516 0.06%
PBT -10,788 615 -1,716 -1,917 -3,690 -5,739 1,664 -
Tax -5 49 0 1,763 966 5,739 258 -
NP -10,793 664 -1,716 -154 -2,724 0 1,922 -
-
NP to SH -10,793 664 -1,716 -154 -2,724 -4,135 1,922 -
-
Tax Rate - -7.97% - - - - -15.50% -
Total Cost 45,434 27,395 20,385 23,107 23,356 21,675 32,594 5.68%
-
Net Worth 59,658 72,974 76,266 83,026 92,773 110,526 114,038 -10.23%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 6,501 6,406 -
Div Payout % - - - - - 0.00% 333.33% -
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 59,658 72,974 76,266 83,026 92,773 110,526 114,038 -10.23%
NOSH 67,456 65,742 65,747 66,956 65,797 65,015 64,066 0.86%
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 -31.16% 2.37% -9.19% -0.67% -13.20% 0.00% 5.57% -
ROE -18.09% 0.91% -2.25% -0.19% -2.94% -3.74% 1.69% -
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 51.35 42.68 28.40 34.28 31.36 33.34 53.88 -0.79%
EPS -16.00 1.01 -2.61 -0.23 -4.14 -6.36 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
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 6.18 5.01 3.33 4.09 3.68 3.87 6.16 0.05%
EPS -1.93 0.12 -0.31 -0.03 -0.49 -0.74 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 1.16 1.14 -
NAPS 0.1064 0.1302 0.1361 0.1481 0.1655 0.1972 0.2034 -10.23%
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 0.74 0.94 1.83 4.08 5.42 7.20 9.28 -34.38%
P/EPS -2.38 39.60 -19.92 -608.70 -41.06 -37.74 166.67 -
EY -42.11 2.52 -5.02 -0.16 -2.44 -2.65 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 4.17 2.00 -
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 0.74 1.12 1.69 3.62 5.10 8.04 8.72 -33.69%
P/EPS -2.38 47.52 -18.39 -539.13 -38.65 -42.14 156.67 -
EY -42.11 2.10 -5.44 -0.19 -2.59 -2.37 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 3.73 2.13 -
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