[PNEPCB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 84.65%
YoY- 71.1%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 77,480 51,355 31,390 13,774 68,486 48,240 28,823 93.21%
PBT 322 -624 -553 -719 23 -2,946 -4,214 -
Tax 1,401 -322 0 0 -4,245 -1,808 0 -
NP 1,723 -946 -553 -719 -4,222 -4,754 -4,214 -
-
NP to SH 1,723 -946 -1,118 -648 -4,222 -4,754 -4,214 -
-
Tax Rate -435.09% - - - 18,456.52% - - -
Total Cost 75,757 52,301 31,943 14,493 72,708 52,994 33,037 73.80%
-
Net Worth 375,525 80,658 106,476 48,154 61,500 53,218 52,592 270.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 375,525 80,658 106,476 48,154 61,500 53,218 52,592 270.36%
NOSH 441,794 99,578 133,095 59,449 75,000 65,701 65,741 255.70%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.22% -1.84% -1.76% -5.22% -6.16% -9.85% -14.62% -
ROE 0.46% -1.17% -1.05% -1.35% -6.87% -8.93% -8.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.54 51.57 23.58 23.17 91.31 73.42 43.84 -45.67%
EPS 0.39 -0.95 -0.84 -1.09 0.02 -4.49 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.80 0.81 0.82 0.81 0.80 4.12%
Adjusted Per Share Value based on latest NOSH - 59,449
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.82 9.16 5.60 2.46 12.22 8.61 5.14 93.24%
EPS 0.31 -0.17 -0.20 -0.12 -0.75 -0.85 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6699 0.1439 0.1899 0.0859 0.1097 0.0949 0.0938 270.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.225 0.34 0.40 0.38 0.30 0.33 0.42 -
P/RPS 1.28 0.66 1.70 1.64 0.33 0.45 0.96 21.12%
P/EPS 57.69 -35.79 -47.62 -34.86 -5.33 -4.56 -6.55 -
EY 1.73 -2.79 -2.10 -2.87 -18.76 -21.93 -15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.42 0.50 0.47 0.37 0.41 0.53 -37.77%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 28/02/11 25/11/10 18/08/10 25/05/10 -
Price 0.29 0.265 0.40 0.40 0.26 0.33 0.23 -
P/RPS 1.65 0.51 1.70 1.73 0.28 0.45 0.52 115.78%
P/EPS 74.36 -27.89 -47.62 -36.70 -4.62 -4.56 -3.59 -
EY 1.34 -3.58 -2.10 -2.73 -21.65 -21.93 -27.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.50 0.49 0.32 0.41 0.29 11.17%

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