[PNEPCB] YoY TTM Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 69,590 91,672 94,732 85,702 74,519 56,372 64,562 1.16% YoY % -24.09% -3.23% 10.54% 15.01% 32.19% -12.69% - Horiz. % 107.79% 141.99% 146.73% 132.74% 115.42% 87.31% 100.00%
PBT -9,055 -2,234 2,488 -3,184 95 -2,688 -1,989 26.23% YoY % -305.33% -189.79% 178.14% -3,451.58% 103.53% -35.14% - Horiz. % 455.25% 112.32% -125.09% 160.08% -4.78% 135.14% 100.00%
Tax -54 -20 -66 1,537 -8 -12 1,308 - YoY % -170.00% 69.70% -104.29% 19,312.50% 33.33% -100.92% - Horiz. % -4.13% -1.53% -5.05% 117.51% -0.61% -0.92% 100.00%
NP -9,109 -2,254 2,422 -1,647 87 -2,700 -681 48.97% YoY % -304.13% -193.06% 247.06% -1,993.10% 103.22% -296.48% - Horiz. % 1,337.59% 330.98% -355.65% 241.85% -12.78% 396.48% 100.00%
NP to SH -9,109 -2,254 2,422 -1,647 87 -2,018 -681 48.97% YoY % -304.13% -193.06% 247.06% -1,993.10% 104.31% -196.33% - Horiz. % 1,337.59% 330.98% -355.65% 241.85% -12.78% 296.33% 100.00%
Tax Rate - % - % 2.65 % - % 8.42 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 31.47% 0.00% 100.00% - -
Total Cost 78,699 93,926 92,310 87,349 74,432 59,072 65,243 2.92% YoY % -16.21% 1.75% 5.68% 17.35% 26.00% -9.46% - Horiz. % 120.62% 143.96% 141.49% 133.88% 114.08% 90.54% 100.00%
Net Worth 57,858 67,063 69,693 65,760 62,935 58,516 93,714 -7.14% YoY % -13.73% -3.77% 5.98% 4.49% 7.55% -37.56% - Horiz. % 61.74% 71.56% 74.37% 70.17% 67.16% 62.44% 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 0 0 0 0 0 0 0 - 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 65,760 62,935 58,516 93,714 -7.14% YoY % -13.73% -3.77% 5.98% 4.49% 7.55% -37.56% - Horiz. % 61.74% 71.56% 74.37% 70.17% 67.16% 62.44% 100.00%
NOSH 131,497 131,497 131,497 131,521 63,571 65,748 114,285 2.18% YoY % 0.00% 0.00% -0.02% 106.89% -3.31% -42.47% - Horiz. % 115.06% 115.06% 115.06% 115.08% 55.62% 57.53% 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 -13.09 % -2.46 % 2.56 % -1.92 % 0.12 % -4.79 % -1.05 % 47.37% YoY % -432.11% -196.09% 233.33% -1,700.00% 102.51% -356.19% - Horiz. % 1,246.67% 234.29% -243.81% 182.86% -11.43% 456.19% 100.00%
ROE -15.74 % -3.36 % 3.48 % -2.50 % 0.14 % -3.45 % -0.73 % 60.31% YoY % -368.45% -196.55% 239.20% -1,885.71% 104.06% -372.60% - Horiz. % 2,156.16% 460.27% -476.71% 342.47% -19.18% 472.60% 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 52.92 69.71 72.04 65.16 117.22 85.74 56.49 -1.00% YoY % -24.09% -3.23% 10.56% -44.41% 36.72% 51.78% - Horiz. % 93.68% 123.40% 127.53% 115.35% 207.51% 151.78% 100.00%
EPS -6.93 -1.71 1.84 -1.25 0.14 -3.07 -0.60 45.65% YoY % -305.26% -192.93% 247.20% -992.86% 104.56% -411.67% - Horiz. % 1,155.00% 285.00% -306.67% 208.33% -23.33% 511.67% 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 19.56 25.77 26.63 24.09 20.95 15.84 18.15 1.16% YoY % -24.10% -3.23% 10.54% 14.99% 32.26% -12.73% - Horiz. % 107.77% 141.98% 146.72% 132.73% 115.43% 87.27% 100.00%
EPS -2.56 -0.63 0.68 -0.46 0.02 -0.57 -0.19 49.14% YoY % -306.35% -192.65% 247.83% -2,400.00% 103.51% -200.00% - Horiz. % 1,347.37% 331.58% -357.89% 242.11% -10.53% 300.00% 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 0.1769 0.1645 0.2634 -7.15% YoY % -13.74% -3.78% 6.01% 4.47% 7.54% -37.55% - Horiz. % 61.73% 71.56% 74.37% 70.16% 67.16% 62.45% 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 0.82 0.72 0.76 0.89 1.21 0.53 9.21% YoY % 14.63% 13.89% -5.26% -14.61% -26.45% 128.30% - Horiz. % 177.36% 154.72% 135.85% 143.40% 167.92% 228.30% 100.00%
P/EPS -7.15 -33.25 28.23 -39.53 759.93 -33.88 -50.35 -25.92% YoY % 78.50% -217.78% 171.41% -105.20% 2,343.00% 32.71% - Horiz. % 14.20% 66.04% -56.07% 78.51% -1,509.30% 67.29% 100.00%
EY -13.99 -3.01 3.54 -2.53 0.13 -2.95 -1.99 34.95% YoY % -364.78% -185.03% 239.92% -2,046.15% 104.41% -48.24% - Horiz. % 703.02% 151.26% -177.89% 127.14% -6.53% 148.24% 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 0.88 0.77 0.73 0.77 0.90 1.20 0.50 9.08% YoY % 14.29% 5.48% -5.19% -14.44% -25.00% 140.00% - Horiz. % 176.00% 154.00% 146.00% 154.00% 180.00% 240.00% 100.00%
P/EPS -6.71 -31.21 28.50 -40.33 767.24 -33.56 -46.99 -25.85% YoY % 78.50% -209.51% 170.67% -105.26% 2,386.17% 28.58% - Horiz. % 14.28% 66.42% -60.65% 85.83% -1,632.77% 71.42% 100.00%
EY -14.90 -3.20 3.51 -2.48 0.13 -2.98 -2.13 34.84% YoY % -365.62% -191.17% 241.53% -2,007.69% 104.36% -39.91% - Horiz. % 699.53% 150.23% -164.79% 116.43% -6.10% 139.91% 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 
