[PNEPCB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 89.64%
YoY- 70.31%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 78,982 60,313 38,411 21,026 72,086 49,133 29,537 92.30%
PBT -5,314 -3,598 -3,365 -1,128 -14,389 -12,471 -8,082 -24.32%
Tax 0 0 0 0 3,503 1,740 1,757 -
NP -5,314 -3,598 -3,365 -1,128 -10,886 -10,731 -6,325 -10.93%
-
NP to SH -5,314 -3,598 -3,365 -1,128 -10,886 -10,731 -6,325 -10.93%
-
Tax Rate - - - - - - - -
Total Cost 84,296 63,911 41,776 22,154 82,972 59,864 35,862 76.51%
-
Net Worth 76,290 78,274 78,209 80,665 81,513 82,093 86,787 -8.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 76,290 78,274 78,209 80,665 81,513 82,093 86,787 -8.21%
NOSH 65,767 65,776 65,722 65,581 65,736 65,753 65,748 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -6.73% -5.97% -8.76% -5.36% -15.10% -21.84% -21.41% -
ROE -6.97% -4.60% -4.30% -1.40% -13.35% -13.07% -7.29% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 120.09 91.69 58.44 32.06 109.66 74.72 44.92 92.27%
EPS -8.08 -5.47 -5.12 -1.72 -16.56 -16.32 -9.62 -10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.19 1.19 1.23 1.24 1.2485 1.32 -8.23%
Adjusted Per Share Value based on latest NOSH - 65,581
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.09 10.76 6.85 3.75 12.86 8.76 5.27 92.28%
EPS -0.95 -0.64 -0.60 -0.20 -1.94 -1.91 -1.13 -10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1361 0.1396 0.1395 0.1439 0.1454 0.1464 0.1548 -8.20%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.52 0.70 0.86 1.08 1.40 1.30 1.11 -
P/RPS 0.43 0.76 1.47 3.37 1.28 1.74 2.47 -68.72%
P/EPS -6.44 -12.80 -16.80 -62.79 -8.45 -7.97 -11.54 -32.14%
EY -15.54 -7.81 -5.95 -1.59 -11.83 -12.55 -8.67 47.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.72 0.88 1.13 1.04 0.84 -33.96%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 17/05/04 19/02/04 27/11/03 21/08/03 21/05/03 -
Price 0.48 0.65 0.80 1.09 1.24 1.41 1.23 -
P/RPS 0.40 0.71 1.37 3.40 1.13 1.89 2.74 -72.17%
P/EPS -5.94 -11.88 -15.63 -63.37 -7.49 -8.64 -12.79 -39.94%
EY -16.83 -8.42 -6.40 -1.58 -13.35 -11.57 -7.82 66.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.67 0.89 1.00 1.13 0.93 -41.98%

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