[PNEPCB] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 19,045 26,806 23,675 20,327 21,676 21,664 21,794 -8.57% QoQ % -28.95% 13.22% 16.47% -6.22% 0.06% -0.60% - Horiz. % 87.39% 123.00% 108.63% 93.27% 99.46% 99.40% 100.00%
PBT -1,053 -2,489 -2,695 -15,172 -2,360 -1,843 -1,296 -12.89% QoQ % 57.69% 7.64% 82.24% -542.88% -28.05% -42.21% - Horiz. % 81.25% 192.05% 207.95% 1,170.68% 182.10% 142.21% 100.00%
Tax -13 0 0 -15 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 86.67% -0.00% -0.00% 100.00% - - -
NP -1,066 -2,489 -2,695 -15,187 -2,360 -1,843 -1,296 -12.18% QoQ % 57.17% 7.64% 82.25% -543.52% -28.05% -42.21% - Horiz. % 82.25% 192.05% 207.95% 1,171.84% 182.10% 142.21% 100.00%
NP to SH -1,066 -2,489 -2,695 -15,187 -2,360 -1,843 -1,296 -12.18% QoQ % 57.17% 7.64% 82.25% -543.52% -28.05% -42.21% - Horiz. % 82.25% 192.05% 207.95% 1,171.84% 182.10% 142.21% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 20,111 29,295 26,370 35,514 24,036 23,507 23,090 -8.77% QoQ % -31.35% 11.09% -25.75% 47.75% 2.25% 1.81% - Horiz. % 87.10% 126.87% 114.21% 153.81% 104.10% 101.81% 100.00%
Net Worth 72,871 72,871 72,871 78,476 87,910 80,053 81,926 -7.49% QoQ % 0.00% 0.00% -7.14% -10.73% 9.81% -2.29% - Horiz. % 88.95% 88.95% 88.95% 95.79% 107.30% 97.71% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 72,871 72,871 72,871 78,476 87,910 80,053 81,926 -7.49% QoQ % 0.00% 0.00% -7.14% -10.73% 9.81% -2.29% - Horiz. % 88.95% 88.95% 88.95% 95.79% 107.30% 97.71% 100.00%
NOSH 560,548 560,548 560,548 560,548 549,438 470,905 431,191 19.06% QoQ % 0.00% 0.00% 0.00% 2.02% 16.68% 9.21% - Horiz. % 130.00% 130.00% 130.00% 130.00% 127.42% 109.21% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -5.60 % -9.29 % -11.38 % -74.71 % -10.89 % -8.51 % -5.95 % -3.95% QoQ % 39.72% 18.37% 84.77% -586.04% -27.97% -43.03% - Horiz. % 94.12% 156.13% 191.26% 1,255.63% 183.03% 143.03% 100.00%
ROE -1.46 % -3.42 % -3.70 % -19.35 % -2.68 % -2.30 % -1.58 % -5.12% QoQ % 57.31% 7.57% 80.88% -622.01% -16.52% -45.57% - Horiz. % 92.41% 216.46% 234.18% 1,224.68% 169.62% 145.57% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.40 4.78 4.22 3.63 3.95 4.60 5.05 -23.13% QoQ % -28.87% 13.27% 16.25% -8.10% -14.13% -8.91% - Horiz. % 67.33% 94.65% 83.56% 71.88% 78.22% 91.09% 100.00%
EPS -0.19 -0.45 -0.48 -2.71 -0.43 -0.39 -0.30 -26.19% QoQ % 57.78% 6.25% 82.29% -530.23% -10.26% -30.00% - Horiz. % 63.33% 150.00% 160.00% 903.33% 143.33% 130.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1300 0.1300 0.1300 0.1400 0.1600 0.1700 0.1900 -22.30% QoQ % 0.00% 0.00% -7.14% -12.50% -5.88% -10.53% - Horiz. % 68.42% 68.42% 68.42% 73.68% 84.21% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 560,571 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.40 4.78 4.22 3.63 3.87 3.86 3.89 -8.56% QoQ % -28.87% 13.27% 16.25% -6.20% 0.26% -0.77% - Horiz. % 87.40% 122.88% 108.48% 93.32% 99.49% 99.23% 100.00%
EPS -0.19 -0.44 -0.48 -2.71 -0.42 -0.33 -0.23 -11.93% QoQ % 56.82% 8.33% 82.29% -545.24% -27.27% -43.48% - Horiz. % 82.61% 191.30% 208.70% 1,178.26% 182.61% 143.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1300 0.1300 0.1300 0.1400 0.1568 0.1428 0.1461 -7.47% QoQ % 0.00% 0.00% -7.14% -10.71% 9.80% -2.26% - Horiz. % 88.98% 88.98% 88.98% 95.82% 107.32% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0550 0.0400 0.0600 0.0700 0.0850 0.0950 0.1250 -
P/RPS 1.62 0.84 1.42 1.93 2.15 2.06 2.47 -24.45% QoQ % 92.86% -40.85% -26.42% -10.23% 4.37% -16.60% - Horiz. % 65.59% 34.01% 57.49% 78.14% 87.04% 83.40% 100.00%
P/EPS -28.92 -9.01 -12.48 -2.58 -19.79 -24.27 -41.59 -21.46% QoQ % -220.98% 27.80% -383.72% 86.96% 18.46% 41.64% - Horiz. % 69.54% 21.66% 30.01% 6.20% 47.58% 58.36% 100.00%
EY -3.46 -11.10 -8.01 -38.70 -5.05 -4.12 -2.40 27.53% QoQ % 68.83% -38.58% 79.30% -666.34% -22.57% -71.67% - Horiz. % 144.17% 462.50% 333.75% 1,612.50% 210.42% 171.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.42 0.31 0.46 0.50 0.53 0.56 0.66 -25.96% QoQ % 35.48% -32.61% -8.00% -5.66% -5.36% -15.15% - Horiz. % 63.64% 46.97% 69.70% 75.76% 80.30% 84.85% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date - 24/11/22 26/08/22 31/05/22 - - 25/08/21 -
Price 0.0600 0.0650 0.0500 0.0700 0.0850 0.0800 0.1050 -
P/RPS 1.77 1.36 1.18 1.93 2.15 1.74 2.08 -10.17% QoQ % 30.15% 15.25% -38.86% -10.23% 23.56% -16.35% - Horiz. % 85.10% 65.38% 56.73% 92.79% 103.37% 83.65% 100.00%
P/EPS -31.55 -14.64 -10.40 -2.58 -19.79 -20.44 -34.93 -6.54% QoQ % -115.51% -40.77% -303.10% 86.96% 3.18% 41.48% - Horiz. % 90.32% 41.91% 29.77% 7.39% 56.66% 58.52% 100.00%
EY -3.17 -6.83 -9.62 -38.70 -5.05 -4.89 -2.86 7.08% QoQ % 53.59% 29.00% 75.14% -666.34% -3.27% -70.98% - Horiz. % 110.84% 238.81% 336.36% 1,353.15% 176.57% 170.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.50 0.38 0.50 0.53 0.47 0.55 -11.20% QoQ % -8.00% 31.58% -24.00% -5.66% 12.77% -14.55% - Horiz. % 83.64% 90.91% 69.09% 90.91% 96.36% 85.45% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PNE PCB Berhad - Quarterly Results - 31.03.2022.pdf 
