[PINEPAC] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 103.16%
YoY- 110.51%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 47,656 47,374 49,844 55,400 51,405 48,404 45,158 3.65%
PBT -1,366 1,821 2,848 1,948 -1,665 -2,146 672 -
Tax -2,431 -1,692 -2,006 -1,816 -2,512 -1,525 -1,442 41.69%
NP -3,797 129 842 132 -4,177 -3,672 -770 189.99%
-
NP to SH -3,980 129 842 132 -4,177 -3,672 -770 199.24%
-
Tax Rate - 92.92% 70.44% 93.22% - - 214.58% -
Total Cost 51,453 47,245 49,002 55,268 55,582 52,076 45,928 7.87%
-
Net Worth 100,248 96,999 90,214 99,000 89,827 91,301 91,807 6.04%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 100,248 96,999 90,214 99,000 89,827 91,301 91,807 6.04%
NOSH 149,624 161,666 150,357 165,000 149,713 149,673 148,076 0.69%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.97% 0.27% 1.69% 0.24% -8.13% -7.59% -1.71% -
ROE -3.97% 0.13% 0.93% 0.13% -4.65% -4.02% -0.84% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.85 29.30 33.15 33.58 34.34 32.34 30.50 2.93%
EPS -2.66 0.08 0.56 0.08 -2.79 -2.45 -0.52 197.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.60 0.60 0.60 0.60 0.61 0.62 5.31%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.73 31.54 33.18 36.88 34.22 32.23 30.06 3.67%
EPS -2.65 0.09 0.56 0.09 -2.78 -2.44 -0.51 200.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6674 0.6458 0.6006 0.6591 0.598 0.6078 0.6112 6.04%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.62 0.80 0.37 0.40 0.62 0.63 -
P/RPS 1.38 2.12 2.41 1.10 1.16 1.92 2.07 -23.70%
P/EPS -16.54 775.00 142.86 462.50 -14.34 -25.27 -121.15 -73.51%
EY -6.05 0.13 0.70 0.22 -6.97 -3.96 -0.83 276.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.03 1.33 0.62 0.67 1.02 1.02 -25.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 23/11/04 25/08/04 28/05/04 25/02/04 -
Price 0.44 0.42 0.75 0.87 0.37 0.44 0.69 -
P/RPS 1.38 1.43 2.26 2.59 1.08 1.36 2.26 -28.04%
P/EPS -16.54 525.00 133.93 1,087.50 -13.26 -17.93 -132.69 -75.07%
EY -6.05 0.19 0.75 0.09 -7.54 -5.58 -0.75 302.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 1.25 1.45 0.62 0.72 1.11 -29.31%

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