[PNEPCB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 68.23%
YoY- -64.74%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 56,921 38,646 24,913 13,100 62,456 44,730 26,470 66.52%
PBT -3,602 -2,849 -2,852 -796 -2,455 -2,616 -2,316 34.20%
Tax -25 -35 -6 -3 -60 1,255 315 -
NP -3,627 -2,884 -2,858 -799 -2,515 -1,361 -2,001 48.60%
-
NP to SH -3,442 -2,884 -2,858 -799 -2,515 -1,361 -2,001 43.51%
-
Tax Rate - - - - - - - -
Total Cost 60,548 41,530 27,771 13,899 64,971 46,091 28,471 65.29%
-
Net Worth 58,516 58,516 59,831 61,803 61,803 53,913 53,913 5.60%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 657 657 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 58,516 58,516 59,831 61,803 61,803 53,913 53,913 5.60%
NOSH 65,748 65,748 65,748 65,748 65,748 65,748 65,748 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -6.37% -7.46% -11.47% -6.10% -4.03% -3.04% -7.56% -
ROE -5.88% -4.93% -4.78% -1.29% -4.07% -2.52% -3.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.57 58.78 37.89 19.92 94.99 68.03 40.26 66.51%
EPS -5.52 -4.39 -4.35 -1.22 -3.83 -4.11 -3.55 34.18%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.89 0.89 0.91 0.94 0.94 0.82 0.82 5.60%
Adjusted Per Share Value based on latest NOSH - 65,748
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.12 6.87 4.43 2.33 11.10 7.95 4.70 66.66%
EPS -0.61 -0.51 -0.51 -0.14 -0.45 -0.24 -0.36 42.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
NAPS 0.104 0.104 0.1063 0.1098 0.1098 0.0958 0.0958 5.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.03 1.04 0.80 0.425 0.29 0.30 0.28 -
P/RPS 1.19 1.77 2.11 2.13 0.31 0.44 0.70 42.39%
P/EPS -19.67 -23.71 -18.40 -34.97 -7.58 -14.49 -9.20 65.88%
EY -5.08 -4.22 -5.43 -2.86 -13.19 -6.90 -10.87 -39.74%
DY 0.00 0.00 0.00 0.00 0.00 3.33 3.57 -
P/NAPS 1.16 1.17 0.88 0.45 0.31 0.37 0.34 126.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 20/08/14 26/05/14 26/02/14 21/11/13 27/08/13 22/05/13 -
Price 1.04 1.03 0.76 0.745 0.40 0.28 0.325 -
P/RPS 1.20 1.75 2.01 3.74 0.42 0.41 0.81 29.92%
P/EPS -19.87 -23.48 -17.48 -61.30 -10.46 -13.53 -10.68 51.21%
EY -5.03 -4.26 -5.72 -1.63 -9.56 -7.39 -9.36 -33.87%
DY 0.00 0.00 0.00 0.00 0.00 3.57 3.08 -
P/NAPS 1.17 1.16 0.84 0.79 0.43 0.34 0.40 104.39%

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