[PNEPCB] YoY TTM Result on 31-Mar-2010 [#2]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 14.87%
YoY- -27.77%
Quarter Report
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 61,786 82,918 71,053 59,534 90,182 118,115 98,283 -7.43%
PBT -2,621 2,652 3,684 -6,424 -6,196 3,656 -11,185 -21.46%
Tax 1,989 666 -2,746 -14 -16 36 -5 -
NP -632 3,318 938 -6,438 -6,212 3,692 -11,190 -38.03%
-
NP to SH -632 3,318 938 -7,937 -6,212 3,692 -11,190 -38.03%
-
Tax Rate - -25.11% 74.54% - - -0.98% - -
Total Cost 62,418 79,600 70,115 65,972 96,394 114,423 109,473 -8.93%
-
Net Worth 41,790 55,895 150,400 52,586 61,805 61,100 60,074 -5.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 41,790 55,895 150,400 52,586 61,805 61,100 60,074 -5.86%
NOSH 65,748 65,759 188,000 65,733 65,750 65,000 67,500 -0.43%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.02% 4.00% 1.32% -10.81% -6.89% 3.13% -11.39% -
ROE -1.51% 5.94% 0.62% -15.09% -10.05% 6.04% -18.63% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 121.23 126.09 37.79 90.57 137.16 181.72 145.60 -3.00%
EPS -1.24 5.05 0.50 -12.07 -9.45 5.68 -16.58 -35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.85 0.80 0.80 0.94 0.94 0.89 -1.35%
Adjusted Per Share Value based on latest NOSH - 65,733
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.02 14.79 12.68 10.62 16.09 21.07 17.53 -7.43%
EPS -0.11 0.59 0.17 -1.42 -1.11 0.66 -2.00 -38.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0997 0.2683 0.0938 0.1103 0.109 0.1072 -5.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.28 0.35 0.40 0.42 0.30 0.38 0.40 -
P/RPS 0.23 0.28 1.06 0.46 0.22 0.21 0.27 -2.63%
P/EPS -22.58 6.94 80.17 -3.48 -3.18 6.69 -2.41 45.14%
EY -4.43 14.42 1.25 -28.75 -31.49 14.95 -41.44 -31.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.50 0.53 0.32 0.40 0.45 -4.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 30/05/11 25/05/10 28/05/09 14/05/08 14/05/07 -
Price 0.325 0.28 0.40 0.23 0.40 0.32 0.36 -
P/RPS 0.27 0.22 1.06 0.25 0.29 0.18 0.25 1.28%
P/EPS -26.21 5.55 80.17 -1.90 -4.23 5.63 -2.17 51.41%
EY -3.82 18.02 1.25 -52.50 -23.62 17.75 -46.05 -33.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.50 0.29 0.43 0.34 0.40 0.00%

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