[PNEPCB] QoQ Annualized Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 69,270 72,324 88,480 94,229 101,260 101,704 143,660 -38.48% QoQ % -4.22% -18.26% -6.10% -6.94% -0.44% -29.21% - Horiz. % 48.22% 50.34% 61.59% 65.59% 70.49% 70.79% 100.00%
PBT -9,546 -10,720 -5,385 -2,368 80 2,572 3,704 - QoQ % 10.95% -99.07% -127.41% -3,060.00% -96.89% -30.56% - Horiz. % -257.72% -289.42% -145.38% -63.93% 2.16% 69.44% 100.00%
Tax -62 -68 -33 -30 0 0 -68 -5.97% QoQ % 8.82% -106.06% -7.61% 0.00% 0.00% 0.00% - Horiz. % 91.18% 100.00% 48.53% 45.10% -0.00% -0.00% 100.00%
NP -9,608 -10,788 -5,418 -2,398 80 2,572 3,636 - QoQ % 10.94% -99.11% -125.88% -3,098.33% -96.89% -29.26% - Horiz. % -264.25% -296.70% -149.01% -65.97% 2.20% 70.74% 100.00%
NP to SH -9,608 -10,788 -5,418 -2,398 80 2,572 3,636 - QoQ % 10.94% -99.11% -125.88% -3,098.33% -96.89% -29.26% - Horiz. % -264.25% -296.70% -149.01% -65.97% 2.20% 70.74% 100.00%
Tax Rate - % - % - % - % - % - % 1.84 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 78,878 83,112 93,898 96,627 101,180 99,132 140,024 -31.77% QoQ % -5.09% -11.49% -2.83% -4.50% 2.07% -29.20% - Horiz. % 56.33% 59.36% 67.06% 69.01% 72.26% 70.80% 100.00%
Net Worth 59,173 60,488 64,433 67,063 69,693 68,378 65,748 -6.78% QoQ % -2.17% -6.12% -3.92% -3.77% 1.92% 4.00% - Horiz. % 90.00% 92.00% 98.00% 102.00% 106.00% 104.00% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 59,173 60,488 64,433 67,063 69,693 68,378 65,748 -6.78% QoQ % -2.17% -6.12% -3.92% -3.77% 1.92% 4.00% - Horiz. % 90.00% 92.00% 98.00% 102.00% 106.00% 104.00% 100.00%
NOSH 131,497 131,497 131,497 131,497 131,497 131,497 131,497 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -13.87 % -14.92 % -6.12 % -2.55 % 0.08 % 2.53 % 2.53 % - QoQ % 7.04% -143.79% -140.00% -3,287.50% -96.84% 0.00% - Horiz. % -548.22% -589.72% -241.90% -100.79% 3.16% 100.00% 100.00%
ROE -16.24 % -17.83 % -8.41 % -3.58 % 0.11 % 3.76 % 5.53 % - QoQ % 8.92% -112.01% -134.92% -3,354.55% -97.07% -32.01% - Horiz. % -293.67% -322.42% -152.08% -64.74% 1.99% 67.99% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.68 55.00 67.29 71.66 77.01 77.34 109.25 -38.48% QoQ % -4.22% -18.26% -6.10% -6.95% -0.43% -29.21% - Horiz. % 48.22% 50.34% 61.59% 65.59% 70.49% 70.79% 100.00%
EPS -7.30 -8.20 -4.12 1.83 0.06 1.96 2.77 - QoQ % 10.98% -99.03% -325.14% 2,950.00% -96.94% -29.24% - Horiz. % -263.54% -296.03% -148.74% 66.06% 2.17% 70.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4500 0.4600 0.4900 0.5100 0.5300 0.5200 0.5000 -6.78% QoQ % -2.17% -6.12% -3.92% -3.77% 1.92% 4.00% - Horiz. % 90.00% 92.00% 98.00% 102.00% 106.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 354,206 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.56 20.42 24.98 26.60 28.59 28.71 40.56 -38.48% QoQ % -4.21% -18.25% -6.09% -6.96% -0.42% -29.22% - Horiz. % 48.22% 50.35% 61.59% 65.58% 70.49% 70.78% 100.00%
EPS -2.71 -3.05 -1.53 -0.68 0.02 0.73 1.03 - QoQ % 11.15% -99.35% -125.00% -3,500.00% -97.26% -29.13% - Horiz. % -263.11% -296.12% -148.54% -66.02% 1.94% 70.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1671 0.1708 0.1819 0.1893 0.1968 0.1930 0.1856 -6.75% QoQ % -2.17% -6.10% -3.91% -3.81% 1.97% 3.99% - Horiz. % 90.03% 92.03% 98.01% 101.99% 106.03% 103.99% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.5350 0.4850 0.5200 0.5700 0.5150 0.5050 0.5200 -
P/RPS 1.02 0.88 0.77 0.80 0.67 0.65 0.48 65.21% QoQ % 15.91% 14.29% -3.75% 19.40% 3.08% 35.42% - Horiz. % 212.50% 183.33% 160.42% 166.67% 139.58% 135.42% 100.00%
P/EPS -7.32 -5.91 -12.62 -31.25 846.51 25.82 18.81 - QoQ % -23.86% 53.17% 59.62% -103.69% 3,178.51% 37.27% - Horiz. % -38.92% -31.42% -67.09% -166.14% 4,500.32% 137.27% 100.00%
EY -13.66 -16.92 -7.92 -3.20 0.12 3.87 5.32 - QoQ % 19.27% -113.64% -147.50% -2,766.67% -96.90% -27.26% - Horiz. % -256.77% -318.05% -148.87% -60.15% 2.26% 72.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.19 1.05 1.06 1.12 0.97 0.97 1.04 9.39% QoQ % 13.33% -0.94% -5.36% 15.46% 0.00% -6.73% - Horiz. % 114.42% 100.96% 101.92% 107.69% 93.27% 93.27% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 29/08/19 28/05/19 27/02/19 21/11/18 27/08/18 28/05/18 -
Price 0.5600 0.5450 0.4800 0.5350 0.5150 0.5200 0.5250 -
P/RPS 1.06 0.99 0.71 0.75 0.67 0.67 0.48 69.50% QoQ % 7.07% 39.44% -5.33% 11.94% 0.00% 39.58% - Horiz. % 220.83% 206.25% 147.92% 156.25% 139.58% 139.58% 100.00%
P/EPS -7.66 -6.64 -11.65 -29.33 846.51 26.59 18.99 - QoQ % -15.36% 43.00% 60.28% -103.46% 3,083.57% 40.02% - Horiz. % -40.34% -34.97% -61.35% -154.45% 4,457.66% 140.02% 100.00%
EY -13.05 -15.05 -8.58 -3.41 0.12 3.76 5.27 - QoQ % 13.29% -75.41% -151.61% -2,941.67% -96.81% -28.65% - Horiz. % -247.63% -285.58% -162.81% -64.71% 2.28% 71.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.24 1.18 0.98 1.05 0.97 1.00 1.05 11.71% QoQ % 5.08% 20.41% -6.67% 8.25% -3.00% -4.76% - Horiz. % 118.10% 112.38% 93.33% 100.00% 92.38% 95.24% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report - 31.12.2018.pdf 
