[PNEPCB] YoY TTM Result on 30-Jun-2004 [#3]

Stock

[PNEPCB] PNE PCB BHD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Sep-2004

Quarter

30-Jun-2004 [#3]

Profit Trend

QoQ- 52.66%

YoY- 72.11%

Quarter Report

PNEPCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	110,322	83,581	66,767	83,266	69,765	66,401	107,049	0.50%
YoY %	31.99%	25.18%	-19.81%	19.35%	5.07%	-37.97%	-	-
Horiz. %	103.06%	78.08%	62.37%	77.78%	65.17%	62.03%	100.00%	-
PBT	-10,048	-3,175	-6,842	-5,515	-16,161	-14,259	1,355	-
YoY %	-216.47%	53.60%	-24.06%	65.87%	-13.34%	-1,152.32%	-	-
Horiz. %	-741.55%	-234.32%	-504.94%	-407.01%	-1,192.69%	-1,052.32%	100.00%	-
Tax	-5	49	1,336	1,763	2,706	2,980	2,034	-
YoY %	-110.20%	-96.33%	-24.22%	-34.85%	-9.19%	46.51%	-	-
Horiz. %	-0.25%	2.41%	65.68%	86.68%	133.04%	146.51%	100.00%	-
NP	-10,053	-3,126	-5,506	-3,752	-13,455	-11,279	3,389	-
YoY %	-221.59%	43.23%	-46.75%	72.11%	-19.29%	-432.81%	-	-
Horiz. %	-296.64%	-92.24%	-162.47%	-110.71%	-397.02%	-332.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,053	-3,126	-5,506	-3,752	-13,455	-11,279	852	-
YoY %	-221.59%	43.23%	-46.75%	72.11%	-19.29%	-1,423.83%	-	-
Horiz. %	-1,179.93%	-366.90%	-646.24%	-440.38%	-1,579.23%	-1,323.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-	-150.11%	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	100.00%	-
Total Cost	120,375	86,707	72,273	87,018	83,220	77,680	103,660	2.52%
YoY %	38.83%	19.97%	-16.94%	4.56%	7.13%	-25.06%	-	-
Horiz. %	116.12%	83.65%	69.72%	83.95%	80.28%	74.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,379	68,766	72,150	79,220	82,102	97,402	116,524	-10.87%
YoY %	-15.10%	-4.69%	-8.92%	-3.51%	-15.71%	-16.41%	-	-
Horiz. %	50.10%	59.01%	61.92%	67.99%	70.46%	83.59%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	-	-	-	-	6,501	6,406	-
YoY %	-	-	-	-	-	1.48%	-	-
Horiz. %	-	-	-	-	-	101.48%	100.00%	-
Div Payout %	-	-	-	-	-	0.00%	751.96%	-
YoY %	-	-	-	-	-	0.00%	-	-
Horiz. %	-	-	-	-	-	0.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	58,379	68,766	72,150	79,220	82,102	97,402	116,524	-10.87%
YoY %	-15.10%	-4.69%	-8.92%	-3.51%	-15.71%	-16.41%	-	-
Horiz. %	50.10%	59.01%	61.92%	67.99%	70.46%	83.59%	100.00%	-
NOSH	65,595	65,842	65,000	66,571	65,761	65,812	66,206	-0.15%
YoY %	-0.38%	1.30%	-2.36%	1.23%	-0.08%	-0.60%	-	-
Horiz. %	99.08%	99.45%	98.18%	100.55%	99.33%	99.40%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	-9.11%	-3.74%	-8.25%	-4.51%	-19.29%	-16.99%	3.17%	-
YoY %	-143.58%	54.67%	-82.93%	76.62%	-13.54%	-635.96%	-	-
Horiz. %	-287.38%	-117.98%	-260.25%	-142.27%	-608.52%	-535.96%	100.00%	-
ROE	-17.22%	-4.55%	-7.63%	-4.74%	-16.39%	-11.58%	0.73%	-
YoY %	-278.46%	40.37%	-60.97%	71.08%	-41.54%	-1,686.30%	-	-
Horiz. %	-2,358.90%	-623.29%	-1,045.21%	-649.32%	-2,245.21%	-1,586.30%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	168.19	126.94	102.72	125.08	106.09	100.89	161.69	0.65%
YoY %	32.50%	23.58%	-17.88%	17.90%	5.15%	-37.60%	-	-
Horiz. %	104.02%	78.51%	63.53%	77.36%	65.61%	62.40%	100.00%	-
EPS	-15.33	-4.75	-8.47	-5.64	-20.46	-17.14	1.29	-
YoY %	-222.74%	43.92%	-50.18%	72.43%	-19.37%	-1,428.68%	-	-
Horiz. %	-1,188.37%	-368.22%	-656.59%	-437.21%	-1,586.05%	-1,328.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	10.00	9.68	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.31%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	103.31%	100.00%	-
NAPS	0.89	1.0444	1.11	1.19	1.2485	1.48	1.76	-10.73%
YoY %	-14.78%	-5.91%	-6.72%	-4.69%	-15.64%	-15.91%	-	-
Horiz. %	50.57%	59.34%	63.07%	67.61%	70.94%	84.09%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 66,571
RPS	19.68	14.91	11.91	14.85	12.45	11.85	19.10	0.49%
YoY %	31.99%	25.19%	-19.80%	19.28%	5.06%	-37.96%	-	-
Horiz. %	103.04%	78.06%	62.36%	77.75%	65.18%	62.04%	100.00%	-
EPS	-1.79	-0.56	-0.98	-0.67	-2.40	-2.01	0.15	-
YoY %	-219.64%	42.86%	-46.27%	72.08%	-19.40%	-1,440.00%	-	-
Horiz. %	-1,193.33%	-373.33%	-653.33%	-446.67%	-1,600.00%	-1,340.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	1.16	1.14	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.75%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	101.75%	100.00%	-
NAPS	0.1041	0.1227	0.1287	0.1413	0.1465	0.1738	0.2079	-10.88%
YoY %	-15.16%	-4.66%	-8.92%	-3.55%	-15.71%	-16.40%	-	-
Horiz. %	50.07%	59.02%	61.90%	67.97%	70.47%	83.60%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.38	0.40	0.50	0.70	1.30	2.30	2.30	-
P/RPS	0.23	0.32	0.49	0.56	1.23	2.28	1.42	-26.15%
YoY %	-28.12%	-34.69%	-12.50%	-54.47%	-46.05%	60.56%	-	-
Horiz. %	16.20%	22.54%	34.51%	39.44%	86.62%	160.56%	100.00%	-
P/EPS	-2.48	-8.43	-5.90	-12.42	-6.35	-13.42	178.73	-
YoY %	70.58%	-42.88%	52.50%	-95.59%	52.68%	-107.51%	-	-
Horiz. %	-1.39%	-4.72%	-3.30%	-6.95%	-3.55%	-7.51%	100.00%	-
EY	-40.33	-11.87	-16.94	-8.05	-15.74	-7.45	0.56	-
YoY %	-239.76%	29.93%	-110.43%	48.86%	-111.28%	-1,430.36%	-	-
Horiz. %	-7,201.79%	-2,119.64%	-3,025.00%	-1,437.50%	-2,810.71%	-1,330.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	4.35	4.21	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	103.33%	100.00%	-
P/NAPS	0.43	0.38	0.45	0.59	1.04	1.55	1.31	-16.93%
YoY %	13.16%	-15.56%	-23.73%	-43.27%	-32.90%	18.32%	-	-
Horiz. %	32.82%	29.01%	34.35%	45.04%	79.39%	118.32%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	23/08/06	17/08/05	25/08/04	21/08/03	27/08/02	29/08/01	-
Price	0.49	0.47	0.47	0.65	1.41	1.99	3.10	-
P/RPS	0.29	0.37	0.46	0.52	1.33	1.97	1.92	-27.01%
YoY %	-21.62%	-19.57%	-11.54%	-60.90%	-32.49%	2.60%	-	-
Horiz. %	15.10%	19.27%	23.96%	27.08%	69.27%	102.60%	100.00%	-
P/EPS	-3.20	-9.90	-5.55	-11.53	-6.89	-11.61	240.89	-
YoY %	67.68%	-78.38%	51.86%	-67.34%	40.65%	-104.82%	-	-
Horiz. %	-1.33%	-4.11%	-2.30%	-4.79%	-2.86%	-4.82%	100.00%	-
EY	-31.28	-10.10	-18.02	-8.67	-14.51	-8.61	0.42	-
YoY %	-209.70%	43.95%	-107.84%	40.25%	-68.52%	-2,150.00%	-	-
Horiz. %	-7,447.62%	-2,404.76%	-4,290.48%	-2,064.29%	-3,454.76%	-2,050.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	5.03	3.12	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	61.22%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	161.22%	100.00%	-
P/NAPS	0.55	0.45	0.42	0.55	1.13	1.34	1.76	-17.61%
YoY %	22.22%	7.14%	-23.64%	-51.33%	-15.67%	-23.86%	-	-
Horiz. %	31.25%	25.57%	23.86%	31.25%	64.20%	76.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos