[PNEPCB] YoY Annualized Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 69,042 94,229 105,137 88,934 74,992 51,528 59,640 2.28% YoY % -26.73% -10.37% 18.22% 18.59% 45.54% -13.60% - Horiz. % 115.77% 158.00% 176.29% 149.12% 125.74% 86.40% 100.00%
PBT -7,261 -2,368 3,567 2,006 1,130 -3,798 -3,488 11.93% YoY % -206.64% -166.38% 77.78% 77.48% 129.76% -8.91% - Horiz. % 208.18% 67.89% -102.28% -57.53% -32.42% 108.91% 100.00%
Tax -58 -30 -60 -125 -24 -46 1,673 - YoY % -91.31% 49.61% 51.44% -422.22% 48.57% -102.79% - Horiz. % -3.51% -1.83% -3.64% -7.49% -1.43% -2.79% 100.00%
NP -7,320 -2,398 3,506 1,881 1,106 -3,845 -1,814 23.90% YoY % -205.17% -168.40% 86.39% 70.00% 128.78% -111.90% - Horiz. % 403.38% 132.18% -193.24% -103.67% -60.98% 211.90% 100.00%
NP to SH -7,320 -2,398 3,506 1,881 1,106 -3,845 -1,814 23.90% YoY % -205.17% -168.40% 86.39% 70.00% 128.78% -111.90% - Horiz. % 403.38% 132.18% -193.24% -103.67% -60.98% 211.90% 100.00%
Tax Rate - % - % 1.71 % 6.25 % 2.12 % - % - % - YoY % 0.00% 0.00% -72.64% 194.81% 0.00% 0.00% - Horiz. % 0.00% 0.00% 80.66% 294.81% 100.00% - -
Total Cost 76,362 96,627 101,630 87,053 73,885 55,373 61,454 3.39% YoY % -20.97% -4.92% 16.75% 17.82% 33.43% -9.90% - Horiz. % 124.26% 157.23% 165.37% 141.65% 120.23% 90.10% 100.00%
Net Worth 57,858 67,063 69,693 65,748 65,091 58,516 53,913 1.09% YoY % -13.73% -3.77% 6.00% 1.01% 11.24% 8.54% - Horiz. % 107.32% 124.39% 129.27% 121.95% 120.73% 108.54% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 876 - YoY % 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%
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 57,858 67,063 69,693 65,748 65,091 58,516 53,913 1.09% YoY % -13.73% -3.77% 6.00% 1.01% 11.24% 8.54% - Horiz. % 107.32% 124.39% 129.27% 121.95% 120.73% 108.54% 100.00%
NOSH 131,497 131,497 131,497 131,497 65,748 65,748 65,748 11.24% YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -10.60 % -2.55 % 3.34 % 2.12 % 1.48 % -7.46 % -3.04 % 21.16% YoY % -315.69% -176.35% 57.55% 43.24% 119.84% -145.39% - Horiz. % 348.68% 83.88% -109.87% -69.74% -48.68% 245.39% 100.00%
ROE -12.65 % -3.58 % 5.03 % 2.86 % 1.70 % -6.57 % -3.37 % 22.54% YoY % -253.35% -171.17% 75.87% 68.24% 125.88% -94.96% - Horiz. % 375.37% 106.23% -149.26% -84.87% -50.45% 194.96% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 52.51 71.66 79.95 67.63 114.06 78.37 90.71 -8.06% YoY % -26.72% -10.37% 18.22% -40.71% 45.54% -13.60% - Horiz. % 57.89% 79.00% 88.14% 74.56% 125.74% 86.40% 100.00%
EPS -5.57 1.83 2.67 1.84 1.68 -5.85 -5.48 0.25% YoY % -404.37% -31.46% 45.11% 9.52% 128.72% -6.75% - Horiz. % 101.64% -33.39% -48.72% -33.58% -30.66% 106.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 - YoY % 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%
NAPS 0.4400 0.5100 0.5300 0.5000 0.9900 0.8900 0.8200 -9.12% YoY % -13.73% -3.77% 6.00% -49.49% 11.24% 8.54% - Horiz. % 53.66% 62.20% 64.63% 60.98% 120.73% 108.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,782 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.41 26.49 29.55 25.00 21.08 14.48 16.76 2.28% YoY % -26.73% -10.36% 18.20% 18.60% 45.58% -13.60% - Horiz. % 115.81% 158.05% 176.31% 149.16% 125.78% 86.40% 100.00%
EPS -2.06 -0.67 0.99 0.53 0.31 -1.08 -0.51 23.93% YoY % -207.46% -167.68% 86.79% 70.97% 128.70% -111.76% - Horiz. % 403.92% 131.37% -194.12% -103.92% -60.78% 211.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 - YoY % 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%
NAPS 0.1626 0.1885 0.1959 0.1848 0.1830 0.1645 0.1515 1.09% YoY % -13.74% -3.78% 6.01% 0.98% 11.25% 8.58% - Horiz. % 107.33% 124.42% 129.31% 121.98% 120.79% 108.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4950 0.5700 0.5200 0.4950 1.0400 1.0400 0.3000 -
P/RPS 0.94 0.80 0.65 0.73 0.91 1.33 0.33 17.45% YoY % 17.50% 23.08% -10.96% -19.78% -31.58% 303.03% - Horiz. % 284.85% 242.42% 196.97% 221.21% 275.76% 403.03% 100.00%
P/EPS -8.89 -31.25 19.50 34.60 61.79 -17.78 -10.87 -3.04% YoY % 71.55% -260.26% -43.64% -44.00% 447.53% -63.57% - Horiz. % 81.78% 287.49% -179.39% -318.31% -568.45% 163.57% 100.00%
EY -11.25 -3.20 5.13 2.89 1.62 -5.62 -9.20 3.14% YoY % -251.56% -162.38% 77.51% 78.40% 128.83% 38.91% - Horiz. % 122.28% 34.78% -55.76% -31.41% -17.61% 61.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 - YoY % 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%
P/NAPS 1.13 1.12 0.98 0.99 1.05 1.17 0.37 18.72% YoY % 0.89% 14.29% -1.01% -5.71% -10.26% 216.22% - Horiz. % 305.41% 302.70% 264.86% 267.57% 283.78% 316.22% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/02/20 27/02/19 28/05/18 30/08/16 28/08/15 20/08/14 27/08/13 -
Price 0.4650 0.5350 0.5250 0.5050 1.0500 1.0300 0.2800 -
P/RPS 0.89 0.75 0.66 0.75 0.92 1.31 0.31 17.60% YoY % 18.67% 13.64% -12.00% -18.48% -29.77% 322.58% - Horiz. % 287.10% 241.94% 212.90% 241.94% 296.77% 422.58% 100.00%
P/EPS -8.35 -29.33 19.69 35.30 62.38 -17.61 -10.14 -2.94% YoY % 71.53% -248.96% -44.22% -43.41% 454.23% -73.67% - Horiz. % 82.35% 289.25% -194.18% -348.13% -615.19% 173.67% 100.00%
EY -11.97 -3.41 5.08 2.83 1.60 -5.68 -9.86 3.03% YoY % -251.03% -167.13% 79.51% 76.87% 128.17% 42.39% - Horiz. % 121.40% 34.58% -51.52% -28.70% -16.23% 57.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 - YoY % 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%
P/NAPS 1.06 1.05 0.99 1.01 1.06 1.16 0.34 19.09% YoY % 0.95% 6.06% -1.98% -4.72% -8.62% 241.18% - Horiz. % 311.76% 308.82% 291.18% 297.06% 311.76% 341.18% 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 
