[PNEPCB] QoQ Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 16.75%
YoY- -25.55%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 84,104 72,086 65,510 59,074 55,988 65,358 59,634 25.68%
PBT -4,512 -14,389 -16,628 -16,164 -20,184 -12,210 -11,360 -45.87%
Tax 0 3,503 2,320 3,514 4,988 2,342 11,360 -
NP -4,512 -10,886 -14,308 -12,650 -15,196 -9,868 0 -
-
NP to SH -4,512 -10,886 -14,308 -12,650 -15,196 -9,868 -9,525 -39.15%
-
Tax Rate - - - - - - - -
Total Cost 88,616 82,972 79,818 71,724 71,184 75,226 59,634 30.12%
-
Net Worth 80,665 81,513 82,093 86,787 88,730 92,451 96,912 -11.48%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 80,665 81,513 82,093 86,787 88,730 92,451 96,912 -11.48%
NOSH 65,581 65,736 65,753 65,748 65,726 65,568 65,481 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -5.36% -15.10% -21.84% -21.41% -27.14% -15.10% 0.00% -
ROE -5.59% -13.35% -17.43% -14.58% -17.13% -10.67% -9.83% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.24 109.66 99.63 89.85 85.18 99.68 91.07 25.55%
EPS -6.88 -16.56 -21.76 -19.24 -23.12 -15.05 -14.55 -39.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.24 1.2485 1.32 1.35 1.41 1.48 -11.57%
Adjusted Per Share Value based on latest NOSH - 65,781
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.00 12.86 11.69 10.54 9.99 11.66 10.64 25.64%
EPS -0.80 -1.94 -2.55 -2.26 -2.71 -1.76 -1.70 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1439 0.1454 0.1464 0.1548 0.1583 0.1649 0.1729 -11.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.08 1.40 1.30 1.11 1.52 1.70 2.30 -
P/RPS 0.84 1.28 1.30 1.24 1.78 1.71 2.53 -51.95%
P/EPS -15.70 -8.45 -5.97 -5.77 -6.57 -11.30 -15.81 -0.46%
EY -6.37 -11.83 -16.74 -17.33 -15.21 -8.85 -6.32 0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.13 1.04 0.84 1.13 1.21 1.55 -31.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 27/11/03 21/08/03 21/05/03 07/02/03 27/11/02 27/08/02 -
Price 1.09 1.24 1.41 1.23 1.20 1.60 1.99 -
P/RPS 0.85 1.13 1.42 1.37 1.41 1.61 2.19 -46.69%
P/EPS -15.84 -7.49 -6.48 -6.39 -5.19 -10.63 -13.68 10.23%
EY -6.31 -13.35 -15.43 -15.64 -19.27 -9.41 -7.31 -9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 1.13 0.93 0.89 1.13 1.34 -23.81%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment