[PNEPCB] QoQ TTM Result on 30-Sep-2011 [#4]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 1415.23%
YoY- 154.19%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 78,437 82,918 84,576 77,480 71,601 71,053 68,041 9.95%
PBT 1,791 2,652 1,776 322 2,345 3,684 1,546 10.31%
Tax 2,044 666 1,965 1,966 -2,194 -2,746 -2,746 -
NP 3,835 3,318 3,741 2,288 151 938 -1,200 -
-
NP to SH 3,835 3,318 3,741 2,288 151 938 -1,695 -
-
Tax Rate -114.13% -25.11% -110.64% -610.56% 93.56% 74.54% 177.62% -
Total Cost 74,602 79,600 80,835 75,192 71,450 70,115 69,241 5.10%
-
Net Worth 40,584 55,895 56,360 168,048 126,654 150,400 48,154 -10.78%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,584 55,895 56,360 168,048 126,654 150,400 48,154 -10.78%
NOSH 65,748 65,759 65,535 197,703 156,363 188,000 59,449 6.95%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.89% 4.00% 4.42% 2.95% 0.21% 1.32% -1.76% -
ROE 9.45% 5.94% 6.64% 1.36% 0.12% 0.62% -3.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 166.21 126.09 129.05 39.19 45.79 37.79 114.45 28.27%
EPS 8.13 5.05 5.71 1.16 0.10 0.50 -2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.86 0.85 0.81 0.80 0.81 4.07%
Adjusted Per Share Value based on latest NOSH - 197,703
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.99 14.79 15.09 13.82 12.77 12.68 12.14 9.92%
EPS 0.68 0.59 0.67 0.41 0.03 0.17 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0997 0.1005 0.2998 0.2259 0.2683 0.0859 -10.78%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.37 0.35 0.26 0.225 0.34 0.40 0.38 -
P/RPS 0.22 0.28 0.20 0.57 0.74 1.06 0.33 -23.70%
P/EPS 4.55 6.94 4.55 19.44 352.08 80.17 -13.33 -
EY 21.96 14.42 21.96 5.14 0.28 1.25 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.30 0.26 0.42 0.50 0.47 -5.76%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 -
Price 0.31 0.28 0.30 0.29 0.265 0.40 0.40 -
P/RPS 0.19 0.22 0.23 0.74 0.58 1.06 0.35 -33.47%
P/EPS 3.81 5.55 5.26 25.06 274.41 80.17 -14.03 -
EY 26.21 18.02 19.03 3.99 0.36 1.25 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.35 0.34 0.33 0.50 0.49 -18.59%

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