[PNEPCB] QoQ TTM Result on 30-Sep-2003 [#4]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 19.1%
YoY- -10.31%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 83,266 80,960 79,115 72,086 69,765 67,547 65,874 16.92%
PBT -5,515 -9,671 -10,470 -14,388 -16,161 -14,307 -13,365 -44.60%
Tax 1,763 1,746 2,256 3,503 2,706 3,152 2,698 -24.71%
NP -3,752 -7,925 -8,214 -10,885 -13,455 -11,155 -10,667 -50.20%
-
NP to SH -3,752 -7,925 -8,214 -10,885 -13,455 -11,155 -10,667 -50.20%
-
Tax Rate - - - - - - - -
Total Cost 87,018 88,885 87,329 82,971 83,220 78,702 76,541 8.93%
-
Net Worth 79,220 78,295 80,665 83,026 82,102 86,831 88,730 -7.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 79,220 78,295 80,665 83,026 82,102 86,831 88,730 -7.28%
NOSH 66,571 65,794 65,581 66,956 65,761 65,781 65,726 0.85%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -4.51% -9.79% -10.38% -15.10% -19.29% -16.51% -16.19% -
ROE -4.74% -10.12% -10.18% -13.11% -16.39% -12.85% -12.02% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 125.08 123.05 120.64 107.66 106.09 102.68 100.22 15.93%
EPS -5.64 -12.05 -12.52 -16.26 -20.46 -16.96 -16.23 -50.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.23 1.24 1.2485 1.32 1.35 -8.07%
Adjusted Per Share Value based on latest NOSH - 66,956
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.80 14.39 14.06 12.81 12.40 12.00 11.71 16.91%
EPS -0.67 -1.41 -1.46 -1.93 -2.39 -1.98 -1.90 -50.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.1391 0.1433 0.1475 0.1459 0.1543 0.1577 -7.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.70 0.86 1.08 1.40 1.30 1.11 1.52 -
P/RPS 0.56 0.70 0.90 1.30 1.23 1.08 1.52 -48.63%
P/EPS -12.42 -7.14 -8.62 -8.61 -6.35 -6.55 -9.37 20.68%
EY -8.05 -14.01 -11.60 -11.61 -15.74 -15.28 -10.68 -17.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.88 1.13 1.04 0.84 1.13 -35.18%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 17/05/04 19/02/04 27/11/03 21/08/03 21/05/03 07/02/03 -
Price 0.65 0.80 1.09 1.24 1.41 1.23 1.20 -
P/RPS 0.52 0.65 0.90 1.15 1.33 1.20 1.20 -42.76%
P/EPS -11.53 -6.64 -8.70 -7.63 -6.89 -7.25 -7.39 34.55%
EY -8.67 -15.06 -11.49 -13.11 -14.51 -13.79 -13.52 -25.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.89 1.00 1.13 0.93 0.89 -27.46%

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