[PINEPAC] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 117.99%
YoY- 442.42%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,912 42,129 43,658 52,252 47,656 47,374 49,844 -10.94%
PBT -6,214 -1,753 -434 2,732 -1,366 1,821 2,848 -
Tax -1,256 -942 -1,036 -1,820 -2,431 -1,692 -2,006 -26.87%
NP -7,470 -2,696 -1,470 912 -3,797 129 842 -
-
NP to SH -6,921 -2,436 -1,392 716 -3,980 129 842 -
-
Tax Rate - - - 66.62% - 92.92% 70.44% -
Total Cost 49,382 44,825 45,128 51,340 51,453 47,245 49,002 0.51%
-
Net Worth 130,137 136,276 234,521 137,233 100,248 96,999 90,214 27.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 130,137 136,276 234,521 137,233 100,248 96,999 90,214 27.75%
NOSH 149,583 149,754 151,304 149,166 149,624 161,666 150,357 -0.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -17.82% -6.40% -3.37% 1.75% -7.97% 0.27% 1.69% -
ROE -5.32% -1.79% -0.59% 0.52% -3.97% 0.13% 0.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.02 28.13 28.85 35.03 31.85 29.30 33.15 -10.63%
EPS -4.62 -1.63 -0.92 0.48 -2.66 0.08 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.91 1.55 0.92 0.67 0.60 0.60 28.19%
Adjusted Per Share Value based on latest NOSH - 149,166
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.98 28.12 29.14 34.88 31.81 31.62 33.27 -10.93%
EPS -4.62 -1.63 -0.93 0.48 -2.66 0.09 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.9097 1.5655 0.9161 0.6692 0.6475 0.6022 27.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.48 0.46 0.47 0.44 0.62 0.80 -
P/RPS 1.53 1.71 1.59 1.34 1.38 2.12 2.41 -26.19%
P/EPS -9.29 -29.51 -50.00 97.92 -16.54 775.00 142.86 -
EY -10.76 -3.39 -2.00 1.02 -6.05 0.13 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.30 0.51 0.66 1.03 1.33 -48.70%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 21/02/06 24/11/05 29/08/05 27/05/05 25/02/05 -
Price 0.46 0.43 0.47 0.46 0.44 0.42 0.75 -
P/RPS 1.64 1.53 1.63 1.31 1.38 1.43 2.26 -19.29%
P/EPS -9.94 -26.43 -51.09 95.83 -16.54 525.00 133.93 -
EY -10.06 -3.78 -1.96 1.04 -6.05 0.19 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.30 0.50 0.66 0.70 1.25 -43.64%

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