[PNEPCB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#1]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 76.12%
YoY- -12.5%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 76,157 48,098 29,974 13,804 78,982 60,313 38,411 57.75%
PBT -4,511 -5,126 -5,139 -2,605 -5,314 -3,598 -3,365 21.55%
Tax 1,385 1,336 1,336 1,336 0 0 0 -
NP -3,126 -3,790 -3,803 -1,269 -5,314 -3,598 -3,365 -4.78%
-
NP to SH -3,126 -3,790 -3,803 -1,269 -5,314 -3,598 -3,365 -4.78%
-
Tax Rate - - - - - - - -
Total Cost 79,283 51,888 33,777 15,073 84,296 63,911 41,776 53.22%
-
Net Worth 73,049 73,036 73,033 76,271 76,290 78,274 78,209 -4.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 73,049 73,036 73,033 76,271 76,290 78,274 78,209 -4.44%
NOSH 65,810 65,798 65,795 65,751 65,767 65,776 65,722 0.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.10% -7.88% -12.69% -9.19% -6.73% -5.97% -8.76% -
ROE -4.28% -5.19% -5.21% -1.66% -6.97% -4.60% -4.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 115.72 73.10 45.56 20.99 120.09 91.69 58.44 57.62%
EPS -4.75 -5.76 -5.78 -1.93 -8.08 -5.47 -5.12 -4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.11 1.16 1.16 1.19 1.19 -4.52%
Adjusted Per Share Value based on latest NOSH - 65,751
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.59 8.58 5.35 2.46 14.09 10.76 6.85 57.82%
EPS -0.56 -0.68 -0.68 -0.23 -0.95 -0.64 -0.60 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1303 0.1303 0.1303 0.1361 0.1361 0.1396 0.1395 -4.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.50 0.57 0.51 0.52 0.70 0.86 -
P/RPS 0.35 0.68 1.25 2.43 0.43 0.76 1.47 -61.55%
P/EPS -8.42 -8.68 -9.86 -26.42 -6.44 -12.80 -16.80 -36.87%
EY -11.87 -11.52 -10.14 -3.78 -15.54 -7.81 -5.95 58.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.51 0.44 0.45 0.59 0.72 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 17/08/05 10/05/05 25/02/05 25/11/04 25/08/04 17/05/04 -
Price 0.48 0.47 0.57 0.64 0.48 0.65 0.80 -
P/RPS 0.41 0.64 1.25 3.05 0.40 0.71 1.37 -55.22%
P/EPS -10.11 -8.16 -9.86 -33.16 -5.94 -11.88 -15.63 -25.18%
EY -9.90 -12.26 -10.14 -3.02 -16.83 -8.42 -6.40 33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.51 0.55 0.41 0.55 0.67 -25.57%

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