[PNEPCB] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[PNEPCB] PNE PCB BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 24.54%
YoY- 23.0%
Quarter Report
Latest QR
Upcoming QR
PNEPCB's Result
PNEPCB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 93,016 82,632 71,760 79,115 65,874 81,002 126,948 -5.04%
PBT -12,903 -3,446 -6,791 -10,470 -13,365 -11,564 10,547 -
Tax -5 49 1,336 2,256 2,698 4,621 -1,239 -60.08%
NP -12,908 -3,397 -5,455 -8,214 -10,667 -6,943 9,308 -
-
NP to SH -12,908 -3,397 -5,455 -8,214 -10,667 -9,480 9,308 -
-
Tax Rate - - - - - - 11.75% -
Total Cost 105,924 86,029 77,215 87,329 76,541 87,945 117,640 -1.73%
-
Net Worth 56,571 71,735 76,271 80,665 88,730 107,375 114,749 -11.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 6,501 11,562 -
Div Payout % - - - - - 0.00% 124.22% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 56,571 71,735 76,271 80,665 88,730 107,375 114,749 -11.11%
NOSH 64,285 65,811 65,751 65,581 65,726 65,075 63,750 0.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -13.88% -4.11% -7.60% -10.38% -16.19% -8.57% 7.33% -
ROE -22.82% -4.74% -7.15% -10.18% -12.02% -8.83% 8.11% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 144.69 125.56 109.14 120.64 100.22 124.47 199.13 -5.18%
EPS -20.08 -5.16 -8.30 -12.52 -16.23 -14.57 14.60 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 18.14 -
NAPS 0.88 1.09 1.16 1.23 1.35 1.65 1.80 -11.23%
Adjusted Per Share Value based on latest NOSH - 65,581
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.53 14.68 12.75 14.06 11.71 14.39 22.56 -5.04%
EPS -2.29 -0.60 -0.97 -1.46 -1.90 -1.68 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 1.16 2.05 -
NAPS 0.1005 0.1275 0.1355 0.1433 0.1577 0.1908 0.2039 -11.11%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.49 0.51 1.08 1.52 2.82 3.86 -
P/RPS 0.26 0.39 0.47 0.90 1.52 2.27 1.94 -28.45%
P/EPS -1.89 -9.49 -6.15 -8.62 -9.37 -19.36 26.44 -
EY -52.84 -10.53 -16.27 -11.60 -10.68 -5.17 3.78 -
DY 0.00 0.00 0.00 0.00 0.00 3.55 4.70 -
P/NAPS 0.43 0.45 0.44 0.88 1.13 1.71 2.14 -23.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 19/02/04 07/02/03 31/01/02 28/02/01 -
Price 0.42 0.60 0.64 1.09 1.20 3.18 3.50 -
P/RPS 0.29 0.48 0.59 0.90 1.20 2.55 1.76 -25.94%
P/EPS -2.09 -11.62 -7.71 -8.70 -7.39 -21.83 23.97 -
EY -47.81 -8.60 -12.96 -11.49 -13.52 -4.58 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 3.14 5.18 -
P/NAPS 0.48 0.55 0.55 0.89 0.89 1.93 1.94 -20.75%

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