[PNEPCB] QoQ TTM Result on 31-Mar-2012 [#2]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -11.31%
YoY- 253.73%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 63,951 72,144 78,437 82,918 84,576 77,480 71,601 -7.22%
PBT 260 1,472 1,791 2,652 1,776 322 2,345 -76.76%
Tax 278 285 2,044 666 1,965 1,966 -2,194 -
NP 538 1,757 3,835 3,318 3,741 2,288 151 132.37%
-
NP to SH 538 1,757 3,835 3,318 3,741 2,288 151 132.37%
-
Tax Rate -106.92% -19.36% -114.13% -25.11% -110.64% -610.56% 93.56% -
Total Cost 63,413 70,387 74,602 79,600 80,835 75,192 71,450 -7.61%
-
Net Worth 55,886 63,118 40,584 55,895 56,360 168,048 126,654 -41.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 55,886 63,118 40,584 55,895 56,360 168,048 126,654 -41.89%
NOSH 65,748 65,748 65,748 65,759 65,535 197,703 156,363 -43.72%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.84% 2.44% 4.89% 4.00% 4.42% 2.95% 0.21% -
ROE 0.96% 2.78% 9.45% 5.94% 6.64% 1.36% 0.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 97.27 109.73 166.21 126.09 129.05 39.19 45.79 64.87%
EPS 0.82 2.67 8.13 5.05 5.71 1.16 0.10 304.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.96 0.86 0.85 0.86 0.85 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 65,759
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.41 12.87 13.99 14.79 15.09 13.82 12.77 -7.20%
EPS 0.10 0.31 0.68 0.59 0.67 0.41 0.03 122.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.1126 0.0724 0.0997 0.1005 0.2998 0.2259 -41.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.29 0.29 0.37 0.35 0.26 0.225 0.34 -
P/RPS 0.30 0.26 0.22 0.28 0.20 0.57 0.74 -45.07%
P/EPS 35.44 10.85 4.55 6.94 4.55 19.44 352.08 -78.21%
EY 2.82 9.21 21.96 14.42 21.96 5.14 0.28 363.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.43 0.41 0.30 0.26 0.42 -13.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 29/08/12 24/05/12 27/02/12 29/11/11 25/08/11 -
Price 0.295 0.29 0.31 0.28 0.30 0.29 0.265 -
P/RPS 0.30 0.26 0.19 0.22 0.23 0.74 0.58 -35.43%
P/EPS 36.05 10.85 3.81 5.55 5.26 25.06 274.41 -73.99%
EY 2.77 9.21 26.21 18.02 19.03 3.99 0.36 287.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.36 0.33 0.35 0.34 0.33 3.98%

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