[PNEPCB] YoY Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 16,554 25,204 23,965 22,285 18,243 11,813 13,793 2.85% YoY % -34.32% 5.17% 7.54% 22.16% 54.43% -14.36% - Horiz. % 120.02% 182.73% 173.75% 161.57% 132.26% 85.64% 100.00%
PBT -2,093 -603 1,103 114 414 -2,056 -1,839 2.01% YoY % -247.10% -154.67% 867.54% -72.46% 120.14% -11.80% - Horiz. % 113.81% 32.79% -59.98% -6.20% -22.51% 111.80% 100.00%
Tax -14 0 7 -7 -4 -3 412 - YoY % 0.00% 0.00% 200.00% -75.00% -33.33% -100.73% - Horiz. % -3.40% 0.00% 1.70% -1.70% -0.97% -0.73% 100.00%
NP -2,107 -603 1,110 107 410 -2,059 -1,427 6.17% YoY % -249.42% -154.32% 937.38% -73.90% 119.91% -44.29% - Horiz. % 147.65% 42.26% -77.79% -7.50% -28.73% 144.29% 100.00%
NP to SH -2,107 -603 1,110 107 410 -2,059 -1,427 6.17% YoY % -249.42% -154.32% 937.38% -73.90% 119.91% -44.29% - Horiz. % 147.65% 42.26% -77.79% -7.50% -28.73% 144.29% 100.00%
Tax Rate - % - % -0.63 % 6.14 % 0.97 % - % - % - YoY % 0.00% 0.00% -110.26% 532.99% 0.00% 0.00% - Horiz. % 0.00% 0.00% -64.95% 632.99% 100.00% - -
Total Cost 18,661 25,807 22,855 22,178 17,833 13,872 15,220 3.18% YoY % -27.69% 12.92% 3.05% 24.36% 28.55% -8.86% - Horiz. % 122.61% 169.56% 150.16% 145.72% 117.17% 91.14% 100.00%
Net Worth 59,173 69,693 71,008 49,318 60,488 59,831 53,913 1.44% YoY % -15.09% -1.85% 43.98% -18.47% 1.10% 10.98% - Horiz. % 109.76% 129.27% 131.71% 91.48% 112.20% 110.98% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 59,173 69,693 71,008 49,318 60,488 59,831 53,913 1.44% YoY % -15.09% -1.85% 43.98% -18.47% 1.10% 10.98% - Horiz. % 109.76% 129.27% 131.71% 91.48% 112.20% 110.98% 100.00%
NOSH 131,497 131,497 131,497 109,596 65,748 65,748 65,748 11.25% YoY % 0.00% 0.00% 19.98% 66.69% 0.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 166.69% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -12.73 % -2.39 % 4.63 % 0.48 % 2.25 % -17.43 % -10.35 % 3.23% YoY % -432.64% -151.62% 864.58% -78.67% 112.91% -68.41% - Horiz. % 123.00% 23.09% -44.73% -4.64% -21.74% 168.41% 100.00%
ROE -3.56 % -0.87 % 1.56 % 0.22 % 0.68 % -3.44 % -2.65 % 4.64% YoY % -309.20% -155.77% 609.09% -67.65% 119.77% -29.81% - Horiz. % 134.34% 32.83% -58.87% -8.30% -25.66% 129.81% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.59 19.17 18.22 20.33 27.75 17.97 20.98 -7.55% YoY % -34.32% 5.21% -10.38% -26.74% 54.42% -14.35% - Horiz. % 60.01% 91.37% 86.84% 96.90% 132.27% 85.65% 100.00%
EPS -1.60 -0.46 0.84 0.10 0.62 -3.13 -2.80 -8.24% YoY % -247.83% -154.76% 740.00% -83.87% 119.81% -11.79% - Horiz. % 57.14% 16.43% -30.00% -3.57% -22.14% 111.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4500 0.5300 0.5400 0.4500 0.9200 0.9100 0.8200 -8.81% YoY % -15.09% -1.85% 20.00% -51.09% 1.10% 10.98% - Horiz. % 54.88% 64.63% 65.85% 54.88% 112.20% 110.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,128 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 9.51 14.47 13.76 12.80 10.48 6.78 7.92 2.85% YoY % -34.28% 5.16% 7.50% 22.14% 54.57% -14.39% - Horiz. % 120.08% 182.70% 173.74% 161.62% 132.32% 85.61% 100.00%
EPS -1.21 -0.35 0.64 0.06 0.24 -1.18 -0.82 6.16% YoY % -245.71% -154.69% 966.67% -75.00% 120.34% -43.90% - Horiz. % 147.56% 42.68% -78.05% -7.32% -29.27% 143.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3398 0.4002 0.4078 0.2832 0.3474 0.3436 0.3096 1.44% YoY % -15.09% -1.86% 44.00% -18.48% 1.11% 10.98% - Horiz. % 109.75% 129.26% 131.72% 91.47% 112.21% 110.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5350 0.5150 0.5400 0.5150 1.0500 0.8000 0.2800 -
P/RPS 4.25 2.69 2.96 2.53 3.78 4.45 1.33 19.56% YoY % 57.99% -9.12% 17.00% -33.07% -15.06% 234.59% - Horiz. % 319.55% 202.26% 222.56% 190.23% 284.21% 334.59% 100.00%
P/EPS -33.39 -112.31 63.97 527.50 168.38 -25.55 -12.90 15.75% YoY % 70.27% -275.57% -87.87% 213.28% 759.02% -98.06% - Horiz. % 258.84% 870.62% -495.89% -4,089.15% -1,305.27% 198.06% 100.00%
EY -2.99 -0.89 1.56 0.19 0.59 -3.91 -7.75 -13.62% YoY % -235.96% -157.05% 721.05% -67.80% 115.09% 49.55% - Horiz. % 38.58% 11.48% -20.13% -2.45% -7.61% 50.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.19 0.97 1.00 1.14 1.14 0.88 0.34 21.24% YoY % 22.68% -3.00% -12.28% 0.00% 29.55% 158.82% - Horiz. % 350.00% 285.29% 294.12% 335.29% 335.29% 258.82% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/11/19 21/11/18 27/11/17 27/05/16 29/05/15 26/05/14 22/05/13 -
Price 0.5600 0.5150 0.5000 0.4950 1.0300 0.7600 0.3250 -
P/RPS 4.45 2.69 2.74 2.43 3.71 4.23 1.55 17.60% YoY % 65.43% -1.82% 12.76% -34.50% -12.29% 172.90% - Horiz. % 287.10% 173.55% 176.77% 156.77% 239.35% 272.90% 100.00%
P/EPS -34.95 -112.31 59.23 507.01 165.17 -24.27 -14.97 13.92% YoY % 68.88% -289.62% -88.32% 206.96% 780.55% -62.12% - Horiz. % 233.47% 750.23% -395.66% -3,386.84% -1,103.34% 162.12% 100.00%
EY -2.86 -0.89 1.69 0.20 0.61 -4.12 -6.68 -12.23% YoY % -221.35% -152.66% 745.00% -67.21% 114.81% 38.32% - Horiz. % 42.81% 13.32% -25.30% -2.99% -9.13% 61.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.24 0.97 0.93 1.10 1.12 0.84 0.40 19.00% YoY % 27.84% 4.30% -15.45% -1.79% 33.33% 110.00% - Horiz. % 310.00% 242.50% 232.50% 275.00% 280.00% 210.00% 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 - 30.09.2018.pdf 
