[PNEPCB] YoY Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 17,147 20,042 23,601 24,371 18,984 13,733 18,260 -0.96% YoY % -14.44% -15.08% -3.16% 28.38% 38.24% -24.79% - Horiz. % 93.90% 109.76% 129.25% 133.47% 103.96% 75.21% 100.00%
PBT -673 -1,816 818 1,293 99 3 -300 13.22% YoY % 62.94% -322.00% -36.74% 1,206.06% 3,200.00% 101.00% - Horiz. % 224.33% 605.33% -272.67% -431.00% -33.00% -1.00% 100.00%
Tax -13 -23 -11 -83 -10 -29 940 - YoY % 43.48% -109.09% 86.75% -730.00% 65.52% -103.09% - Horiz. % -1.38% -2.45% -1.17% -8.83% -1.06% -3.09% 100.00%
NP -686 -1,839 807 1,210 89 -26 640 - YoY % 62.70% -327.88% -33.31% 1,259.55% 442.31% -104.06% - Horiz. % -107.19% -287.34% 126.09% 189.06% 13.91% -4.06% 100.00%
NP to SH -686 -1,839 807 1,210 89 -26 640 - YoY % 62.70% -327.88% -33.31% 1,259.55% 442.31% -104.06% - Horiz. % -107.19% -287.34% 126.09% 189.06% 13.91% -4.06% 100.00%
Tax Rate - % - % 1.34 % 6.42 % 10.10 % 966.67 % - % - YoY % 0.00% 0.00% -79.13% -36.44% -98.96% 0.00% - Horiz. % 0.00% 0.00% 0.14% 0.66% 1.04% 100.00% -
Total Cost 17,833 21,881 22,794 23,161 18,895 13,759 17,620 0.18% YoY % -18.50% -4.01% -1.58% 22.58% 37.33% -21.91% - Horiz. % 101.21% 124.18% 129.36% 131.45% 107.24% 78.09% 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 - - - - - - - - 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 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 -4.00 % -9.18 % 3.42 % 4.96 % 0.47 % -0.19 % 3.50 % - YoY % 56.43% -368.42% -31.05% 955.32% 347.37% -105.43% - Horiz. % -114.29% -262.29% 97.71% 141.71% 13.43% -5.43% 100.00%
ROE -1.19 % -2.74 % 1.16 % 1.84 % 0.14 % -0.04 % 1.19 % - YoY % 56.57% -336.21% -36.96% 1,214.29% 450.00% -103.36% - Horiz. % -100.00% -230.25% 97.48% 154.62% 11.76% -3.36% 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 13.04 15.24 17.95 18.53 28.87 20.89 27.77 -10.97% YoY % -14.44% -15.10% -3.13% -35.82% 38.20% -24.77% - Horiz. % 46.96% 54.88% 64.64% 66.73% 103.96% 75.23% 100.00%
EPS -0.52 -1.40 0.61 0.92 0.14 -0.04 -0.56 -1.13% YoY % 62.86% -329.51% -33.70% 557.14% 450.00% 92.86% - Horiz. % 92.86% 250.00% -108.93% -164.29% -25.00% 7.14% 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 0.4400 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 4.82 5.63 6.63 6.85 5.34 3.86 5.13 -0.95% YoY % -14.39% -15.08% -3.21% 28.28% 38.34% -24.76% - Horiz. % 93.96% 109.75% 129.24% 133.53% 104.09% 75.24% 100.00%
EPS -0.19 -0.52 0.23 0.34 0.03 -0.01 0.18 - YoY % 63.46% -326.09% -32.35% 1,033.33% 400.00% -105.56% - Horiz. % -105.56% -288.89% 127.78% 188.89% 16.67% -5.56% 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 0.1626 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 3.80 3.74 2.90 2.67 3.60 4.98 1.08 21.33% YoY % 1.60% 28.97% 8.61% -25.83% -27.71% 361.11% - Horiz. % 351.85% 346.30% 268.52% 247.22% 333.33% 461.11% 100.00%
P/EPS -94.88 -40.76 84.73 53.79 768.30 -2,629.94 30.82 - YoY % -132.78% -148.11% 57.52% -93.00% 129.21% -8,633.23% - Horiz. % -307.85% -132.25% 274.92% 174.53% 2,492.86% -8,533.23% 100.00%
EY -1.05 -2.45 1.18 1.86 0.13 -0.04 3.24 - YoY % 57.14% -307.63% -36.56% 1,330.77% 425.00% -101.23% - Horiz. % -32.41% -75.62% 36.42% 57.41% 4.01% -1.23% 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 1.13 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 3.57 3.51 2.93 2.72 3.64 4.93 1.01 21.41% YoY % 1.71% 19.80% 7.72% -25.27% -26.17% 388.12% - Horiz. % 353.47% 347.52% 290.10% 269.31% 360.40% 488.12% 100.00%
P/EPS -89.13 -38.25 85.55 54.88 775.68 -2,604.65 28.76 - YoY % -133.02% -144.71% 55.89% -92.92% 129.78% -9,156.50% - Horiz. % -309.91% -133.00% 297.46% 190.82% 2,697.08% -9,056.50% 100.00%
EY -1.12 -2.61 1.17 1.82 0.13 -0.04 3.48 - YoY % 57.09% -323.08% -35.71% 1,300.00% 425.00% -101.15% - Horiz. % -32.18% -75.00% 33.62% 52.30% 3.74% -1.15% 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 1.06 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 - 31.12.2018.pdf 
