[PINEPAC] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -12819.44%
YoY- -516.84%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 32,627 33,641 34,628 33,144 30,969 33,728 38,812 -10.95%
PBT -31,713 -27,682 -48,196 -71,636 -1,808 -4,861 3,468 -
Tax 1,381 -868 -922 -1,296 -2,424 -4,138 -2,718 -
NP -30,332 -28,550 -49,118 -72,932 -4,232 -9,000 750 -
-
NP to SH -26,365 -26,138 -40,840 -55,812 -432 -1,902 14,034 -
-
Tax Rate - - - - - - 78.37% -
Total Cost 62,959 62,191 83,746 106,076 35,201 42,728 38,062 39.99%
-
Net Worth 119,843 149,804 149,804 155,796 221,709 113,851 122,839 -1.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 119,843 149,804 149,804 155,796 221,709 113,851 122,839 -1.63%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -92.97% -84.87% -141.84% -220.05% -13.67% -26.68% 1.93% -
ROE -22.00% -17.45% -27.26% -35.82% -0.19% -1.67% 11.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.78 22.46 23.12 22.12 20.67 22.51 25.91 -10.95%
EPS -17.60 -17.45 -27.26 -37.24 -0.29 -1.27 9.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.00 1.00 1.04 1.48 0.76 0.82 -1.63%
Adjusted Per Share Value based on latest NOSH - 149,804
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.72 22.40 23.05 22.07 20.62 22.45 25.84 -10.96%
EPS -17.55 -17.40 -27.19 -37.16 -0.29 -1.27 9.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7979 0.9973 0.9973 1.0372 1.476 0.758 0.8178 -1.63%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.43 0.35 0.33 0.335 0.335 0.295 0.31 -
P/RPS 1.97 1.56 1.43 1.51 1.62 1.31 1.20 39.28%
P/EPS -2.44 -2.01 -1.21 -0.90 -116.17 -23.23 3.31 -
EY -40.93 -49.85 -82.61 -111.21 -0.86 -4.31 30.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.35 0.33 0.32 0.23 0.39 0.38 26.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 21/02/14 21/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.42 0.355 0.365 0.35 0.30 0.365 0.29 -
P/RPS 1.93 1.58 1.58 1.58 1.45 1.62 1.12 43.87%
P/EPS -2.39 -2.03 -1.34 -0.94 -104.03 -28.74 3.10 -
EY -41.90 -49.15 -74.69 -106.45 -0.96 -3.48 32.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.37 0.34 0.20 0.48 0.35 31.96%

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