[PNEPCB] QoQ TTM Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 72,485 81,135 88,480 91,672 95,231 93,992 92,222 -14.82% QoQ % -10.66% -8.30% -3.48% -3.74% 1.32% 1.92% - Horiz. % 78.60% 87.98% 95.94% 99.40% 103.26% 101.92% 100.00%
PBT -10,198 -8,708 -5,385 -2,234 400 2,106 1,812 - QoQ % -17.11% -61.71% -141.05% -658.50% -81.01% 16.23% - Horiz. % -562.80% -480.57% -297.19% -123.29% 22.08% 116.23% 100.00%
Tax -64 -50 -33 -20 -8 -1 -60 4.39% QoQ % -28.00% -51.52% -65.00% -150.00% -700.00% 98.33% - Horiz. % 106.67% 83.33% 55.00% 33.33% 13.33% 1.67% 100.00%
NP -10,262 -8,758 -5,418 -2,254 392 2,105 1,752 - QoQ % -17.17% -61.65% -140.37% -675.00% -81.38% 20.15% - Horiz. % -585.73% -499.89% -309.25% -128.65% 22.37% 120.15% 100.00%
NP to SH -10,262 -8,758 -5,418 -2,254 392 2,105 1,752 - QoQ % -17.17% -61.65% -140.37% -675.00% -81.38% 20.15% - Horiz. % -585.73% -499.89% -309.25% -128.65% 22.37% 120.15% 100.00%
Tax Rate - % - % - % - % 2.00 % 0.05 % 3.31 % - QoQ % 0.00% 0.00% 0.00% 0.00% 3,900.00% -98.49% - Horiz. % 0.00% 0.00% 0.00% 0.00% 60.42% 1.51% 100.00%
Total Cost 82,747 89,893 93,898 93,926 94,839 91,887 90,470 -5.77% QoQ % -7.95% -4.27% -0.03% -0.96% 3.21% 1.57% - Horiz. % 91.46% 99.36% 103.79% 103.82% 104.83% 101.57% 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 0 0 0 0 0 0 0 - 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 -14.16 % -10.79 % -6.12 % -2.46 % 0.41 % 2.24 % 1.90 % - QoQ % -31.23% -76.31% -148.78% -700.00% -81.70% 17.89% - Horiz. % -745.26% -567.89% -322.11% -129.47% 21.58% 117.89% 100.00%
ROE -17.34 % -14.48 % -8.41 % -3.36 % 0.56 % 3.08 % 2.66 % - QoQ % -19.75% -72.18% -150.30% -700.00% -81.82% 15.79% - Horiz. % -651.88% -544.36% -316.17% -126.32% 21.05% 115.79% 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 55.12 61.70 67.29 69.71 72.42 71.48 70.13 -14.82% QoQ % -10.66% -8.31% -3.47% -3.74% 1.32% 1.93% - Horiz. % 78.60% 87.98% 95.95% 99.40% 103.27% 101.93% 100.00%
EPS -7.80 -6.66 -4.12 -1.71 0.30 1.60 1.33 - QoQ % -17.12% -61.65% -140.94% -670.00% -81.25% 20.30% - Horiz. % -586.47% -500.75% -309.77% -128.57% 22.56% 120.30% 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 - 355,782 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.37 22.80 24.87 25.77 26.77 26.42 25.92 -14.83% QoQ % -10.66% -8.32% -3.49% -3.74% 1.32% 1.93% - Horiz. % 78.59% 87.96% 95.95% 99.42% 103.28% 101.93% 100.00%
EPS -2.88 -2.46 -1.52 -0.63 0.11 0.59 0.49 - QoQ % -17.07% -61.84% -141.27% -672.73% -81.36% 20.41% - Horiz. % -587.76% -502.04% -310.20% -128.57% 22.45% 120.41% 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 0.1663 0.1700 0.1811 0.1885 0.1959 0.1922 0.1848 -6.78% QoQ % -2.18% -6.13% -3.93% -3.78% 1.93% 4.00% - Horiz. % 89.99% 91.99% 98.00% 102.00% 106.01% 104.00% 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 0.97 0.79 0.77 0.82 0.71 0.71 0.74 19.75% QoQ % 22.78% 2.60% -6.10% 15.49% 0.00% -4.05% - Horiz. % 131.08% 106.76% 104.05% 110.81% 95.95% 95.95% 100.00%
P/EPS -6.86 -7.28 -12.62 -33.25 172.76 31.55 39.03 - QoQ % 5.77% 42.31% 62.05% -119.25% 447.58% -19.16% - Horiz. % -17.58% -18.65% -32.33% -85.19% 442.63% 80.84% 100.00%
EY -14.59 -13.73 -7.92 -3.01 0.58 3.17 2.56 - QoQ % -6.26% -73.36% -163.12% -618.97% -81.70% 23.83% - Horiz. % -569.92% -536.33% -309.38% -117.58% 22.66% 123.83% 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 1.02 0.88 0.71 0.77 0.71 0.73 0.75 22.73% QoQ % 15.91% 23.94% -7.79% 8.45% -2.74% -2.67% - Horiz. % 136.00% 117.33% 94.67% 102.67% 94.67% 97.33% 100.00%
P/EPS -7.18 -8.18 -11.65 -31.21 172.76 32.48 39.40 - QoQ % 12.22% 29.79% 62.67% -118.07% 431.90% -17.56% - Horiz. % -18.22% -20.76% -29.57% -79.21% 438.48% 82.44% 100.00%
EY -13.94 -12.22 -8.58 -3.20 0.58 3.08 2.54 - QoQ % -14.08% -42.42% -168.12% -651.72% -81.17% 21.26% - Horiz. % -548.82% -481.10% -337.80% -125.98% 22.83% 121.26% 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 - 31.12.2017.pdf 
