[PNEPCB] QoQ Quarter Result on 2018-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 20,042 25,204 25,426 21,000 23,601 23,965 23,656 -10.44% QoQ % -20.48% -0.87% 21.08% -11.02% -1.52% 1.31% - Horiz. % 84.72% 106.54% 107.48% 88.77% 99.77% 101.31% 100.00%
PBT -1,816 -603 643 -458 818 1,103 349 - QoQ % -201.16% -193.78% 240.39% -155.99% -25.84% 216.05% - Horiz. % -520.34% -172.78% 184.24% -131.23% 234.38% 316.05% 100.00%
Tax -23 0 0 3 -11 7 -59 -46.54% QoQ % 0.00% 0.00% 0.00% 127.27% -257.14% 111.86% - Horiz. % 38.98% -0.00% -0.00% -5.08% 18.64% -11.86% 100.00%
NP -1,839 -603 643 -455 807 1,110 290 - QoQ % -204.98% -193.78% 241.32% -156.38% -27.30% 282.76% - Horiz. % -634.14% -207.93% 221.72% -156.90% 278.28% 382.76% 100.00%
NP to SH -1,839 -603 643 -455 807 1,110 290 - QoQ % -204.98% -193.78% 241.32% -156.38% -27.30% 282.76% - Horiz. % -634.14% -207.93% 221.72% -156.90% 278.28% 382.76% 100.00%
Tax Rate - % - % - % - % 1.34 % -0.63 % 16.91 % - QoQ % 0.00% 0.00% 0.00% 0.00% 312.70% -103.73% - Horiz. % 0.00% 0.00% 0.00% 0.00% 7.92% -3.73% 100.00%
Total Cost 21,881 25,807 24,783 21,455 22,794 22,855 23,366 -4.27% QoQ % -15.21% 4.13% 15.51% -5.87% -0.27% -2.19% - Horiz. % 93.64% 110.45% 106.06% 91.82% 97.55% 97.81% 100.00%
Net Worth 67,063 69,693 68,378 65,748 69,693 71,008 68,378 -1.28% QoQ % -3.77% 1.92% 4.00% -5.66% -1.85% 3.85% - Horiz. % 98.08% 101.92% 100.00% 96.15% 101.92% 103.85% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 67,063 69,693 68,378 65,748 69,693 71,008 68,378 -1.28% QoQ % -3.77% 1.92% 4.00% -5.66% -1.85% 3.85% - Horiz. % 98.08% 101.92% 100.00% 96.15% 101.92% 103.85% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -9.18 % -2.39 % 2.53 % -2.17 % 3.42 % 4.63 % 1.23 % - QoQ % -284.10% -194.47% 216.59% -163.45% -26.13% 276.42% - Horiz. % -746.34% -194.31% 205.69% -176.42% 278.05% 376.42% 100.00%
ROE -2.74 % -0.87 % 0.94 % -0.69 % 1.16 % 1.56 % 0.42 % - QoQ % -214.94% -192.55% 236.23% -159.48% -25.64% 271.43% - Horiz. % -652.38% -207.14% 223.81% -164.29% 276.19% 371.43% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.24 19.17 19.34 15.97 17.95 18.22 17.99 -10.44% QoQ % -20.50% -0.88% 21.10% -11.03% -1.48% 1.28% - Horiz. % 84.71% 106.56% 107.50% 88.77% 99.78% 101.28% 100.00%
EPS -1.40 -0.46 0.49 -0.35 0.61 0.84 0.22 - QoQ % -204.35% -193.88% 240.00% -157.38% -27.38% 281.82% - Horiz. % -636.36% -209.09% 222.73% -159.09% 277.27% 381.82% 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 0.5100 0.5300 0.5200 0.5000 0.5300 0.5400 0.5200 -1.28% QoQ % -3.77% 1.92% 4.00% -5.66% -1.85% 3.85% - Horiz. % 98.08% 101.92% 100.00% 96.15% 101.92% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,782 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.63 7.08 7.15 5.90 6.63 6.74 6.65 -10.48% QoQ % -20.48% -0.98% 21.19% -11.01% -1.63% 1.35% - Horiz. % 84.66% 106.47% 107.52% 88.72% 99.70% 101.35% 100.00%
EPS -0.52 -0.17 0.18 -0.13 0.23 0.31 0.08 - QoQ % -205.88% -194.44% 238.46% -156.52% -25.81% 287.50% - Horiz. % -650.00% -212.50% 225.00% -162.50% 287.50% 387.50% 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 0.1885 0.1959 0.1922 0.1848 0.1959 0.1996 0.1922 -1.28% QoQ % -3.78% 1.93% 4.00% -5.67% -1.85% 3.85% - Horiz. % 98.07% 101.93% 100.00% 96.15% 101.93% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5700 0.5150 0.5050 0.5200 0.5200 0.5400 0.5150 -
P/RPS 3.74 2.69 2.61 3.26 2.90 2.96 2.86 19.52% QoQ % 39.03% 3.07% -19.94% 12.41% -2.03% 3.50% - Horiz. % 130.77% 94.06% 91.26% 113.99% 101.40% 103.50% 100.00%
P/EPS -40.76 -112.31 103.28 -150.28 84.73 63.97 233.52 - QoQ % 63.71% -208.74% 168.73% -277.36% 32.45% -72.61% - Horiz. % -17.45% -48.09% 44.23% -64.35% 36.28% 27.39% 100.00%
EY -2.45 -0.89 0.97 -0.67 1.18 1.56 0.43 - QoQ % -175.28% -191.75% 244.78% -156.78% -24.36% 262.79% - Horiz. % -569.77% -206.98% 225.58% -155.81% 274.42% 362.79% 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 1.12 0.97 0.97 1.04 0.98 1.00 0.99 8.55% QoQ % 15.46% 0.00% -6.73% 6.12% -2.00% 1.01% - Horiz. % 113.13% 97.98% 97.98% 105.05% 98.99% 101.01% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 21/11/18 27/08/18 28/05/18 28/05/18 27/11/17 29/08/17 -
Price 0.5350 0.5150 0.5200 0.5250 0.5250 0.5000 0.5050 -
P/RPS 3.51 2.69 2.69 3.29 2.93 2.74 2.81 15.94% QoQ % 30.48% 0.00% -18.24% 12.29% 6.93% -2.49% - Horiz. % 124.91% 95.73% 95.73% 117.08% 104.27% 97.51% 100.00%
P/EPS -38.25 -112.31 106.34 -151.73 85.55 59.23 228.99 - QoQ % 65.94% -205.61% 170.09% -277.36% 44.44% -74.13% - Horiz. % -16.70% -49.05% 46.44% -66.26% 37.36% 25.87% 100.00%
EY -2.61 -0.89 0.94 -0.66 1.17 1.69 0.44 - QoQ % -193.26% -194.68% 242.42% -156.41% -30.77% 284.09% - Horiz. % -593.18% -202.27% 213.64% -150.00% 265.91% 384.09% 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 1.05 0.97 1.00 1.05 0.99 0.93 0.97 5.41% QoQ % 8.25% -3.00% -4.76% 6.06% 6.45% -4.12% - Horiz. % 108.25% 100.00% 103.09% 108.25% 102.06% 95.88% 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
Financial Report (Announcement) 31 March 2018.pdf 
