[PINEPAC] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -129.64%
YoY- 68.55%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 75,258 72,700 69,096 51,657 51,330 50,788 49,640 31.93%
PBT 11,898 9,830 13,000 -2,900 1,625 2,516 6,252 53.50%
Tax -5,549 -5,330 -5,380 -186 -3,211 -1,838 -2,492 70.43%
NP 6,349 4,500 7,620 -3,086 -1,586 678 3,760 41.75%
-
NP to SH 7,398 5,806 8,392 -2,177 -948 954 3,672 59.44%
-
Tax Rate 46.64% 54.22% 41.38% - 197.60% 73.05% 39.86% -
Total Cost 68,909 68,200 61,476 54,743 52,917 50,110 45,880 31.11%
-
Net Worth 134,975 133,178 131,874 130,619 133,123 131,175 133,937 0.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 134,975 133,178 131,874 130,619 133,123 131,175 133,937 0.51%
NOSH 149,972 149,639 149,857 150,137 151,276 149,062 150,491 -0.22%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.44% 6.19% 11.03% -5.97% -3.09% 1.33% 7.57% -
ROE 5.48% 4.36% 6.36% -1.67% -0.71% 0.73% 2.74% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 50.18 48.58 46.11 34.41 33.93 34.07 32.99 32.22%
EPS 4.93 3.88 5.60 -1.45 -0.63 0.64 2.44 59.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 0.87 0.88 0.88 0.89 0.74%
Adjusted Per Share Value based on latest NOSH - 149,591
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 50.10 48.40 46.00 34.39 34.17 33.81 33.05 31.92%
EPS 4.93 3.87 5.59 -1.45 -0.63 0.64 2.44 59.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8986 0.8866 0.878 0.8696 0.8863 0.8733 0.8917 0.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.63 0.80 0.79 0.79 0.51 0.51 0.45 -
P/RPS 1.26 1.65 1.71 2.30 1.50 1.50 1.36 -4.95%
P/EPS 12.77 20.62 14.11 -54.48 -81.38 79.69 18.44 -21.70%
EY 7.83 4.85 7.09 -1.84 -1.23 1.25 5.42 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 0.90 0.91 0.58 0.58 0.51 23.48%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 28/11/07 14/08/07 28/05/07 27/02/07 30/11/06 -
Price 0.61 0.71 0.79 0.75 0.50 0.56 0.54 -
P/RPS 1.22 1.46 1.71 2.18 1.47 1.64 1.64 -17.88%
P/EPS 12.36 18.30 14.11 -51.72 -79.79 87.50 22.13 -32.15%
EY 8.09 5.46 7.09 -1.93 -1.25 1.14 4.52 47.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.90 0.86 0.57 0.64 0.61 7.50%

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