[PINEPAC] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 72.64%
YoY- 15.59%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 51,405 48,404 45,158 47,160 39,519 38,764 39,276 19.67%
PBT -1,665 -2,146 672 268 -2,971 -2,596 -2,064 -13.35%
Tax -2,512 -1,525 -1,442 -1,524 -1,619 -1,741 -810 112.80%
NP -4,177 -3,672 -770 -1,256 -4,590 -4,337 -2,874 28.33%
-
NP to SH -4,177 -3,672 -770 -1,256 -4,590 -4,337 -2,874 28.33%
-
Tax Rate - - 214.58% 568.66% - - - -
Total Cost 55,582 52,076 45,928 48,416 44,109 43,101 42,150 20.27%
-
Net Worth 89,827 91,301 91,807 92,704 94,345 109,432 115,259 -15.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 89,827 91,301 91,807 92,704 94,345 109,432 115,259 -15.32%
NOSH 149,713 149,673 148,076 149,523 149,755 149,907 149,687 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -8.13% -7.59% -1.71% -2.66% -11.61% -11.19% -7.32% -
ROE -4.65% -4.02% -0.84% -1.35% -4.87% -3.96% -2.49% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.34 32.34 30.50 31.54 26.39 25.86 26.24 19.66%
EPS -2.79 -2.45 -0.52 -0.84 -3.06 -2.89 -1.92 28.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.62 0.62 0.63 0.73 0.77 -15.33%
Adjusted Per Share Value based on latest NOSH - 149,523
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.22 32.23 30.06 31.40 26.31 25.81 26.15 19.65%
EPS -2.78 -2.44 -0.51 -0.84 -3.06 -2.89 -1.91 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.598 0.6078 0.6112 0.6172 0.6281 0.7286 0.7673 -15.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.62 0.63 0.69 0.38 0.32 0.38 -
P/RPS 1.16 1.92 2.07 2.19 1.44 1.24 1.45 -13.83%
P/EPS -14.34 -25.27 -121.15 -82.14 -12.40 -11.06 -19.79 -19.34%
EY -6.97 -3.96 -0.83 -1.22 -8.07 -9.04 -5.05 23.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.02 1.02 1.11 0.60 0.44 0.49 23.21%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 25/02/04 18/11/03 19/08/03 12/05/03 25/02/03 -
Price 0.37 0.44 0.69 0.63 0.72 0.31 0.36 -
P/RPS 1.08 1.36 2.26 2.00 2.73 1.20 1.37 -14.67%
P/EPS -13.26 -17.93 -132.69 -75.00 -23.49 -10.71 -18.75 -20.63%
EY -7.54 -5.58 -0.75 -1.33 -4.26 -9.33 -5.33 26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 1.11 1.02 1.14 0.42 0.47 20.30%

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