[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -160.26%
YoY- -76.97%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 42,736 31,852 32,238 34,510 37,048 27,162 28,696 30.37%
PBT -92 -4,153 -2,885 -2,538 28 1,590 3,040 -
Tax -1,396 4,153 2,885 2,538 -28 -1,295 -44 900.09%
NP -1,488 0 0 0 0 295 2,996 -
-
NP to SH -1,488 -5,124 -3,381 -3,196 -1,228 295 2,996 -
-
Tax Rate - - - - 100.00% 81.45% 1.45% -
Total Cost 44,224 31,852 32,238 34,510 37,048 26,867 25,700 43.55%
-
Net Worth 116,063 119,859 120,047 119,476 118,414 119,474 122,835 -3.70%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 116,063 119,859 120,047 119,476 118,414 119,474 122,835 -3.70%
NOSH 148,800 149,824 150,059 149,345 146,190 147,499 149,800 -0.44%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -3.48% 0.00% 0.00% 0.00% 0.00% 1.09% 10.44% -
ROE -1.28% -4.28% -2.82% -2.68% -1.04% 0.25% 2.44% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.72 21.26 21.48 23.11 25.34 18.41 19.16 30.94%
EPS -1.00 -3.42 -2.25 -2.14 -0.84 0.20 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.80 0.80 0.81 0.81 0.82 -3.27%
Adjusted Per Share Value based on latest NOSH - 149,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.45 21.21 21.46 22.98 24.66 18.08 19.10 30.39%
EPS -0.99 -3.41 -2.25 -2.13 -0.82 0.20 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7727 0.798 0.7992 0.7954 0.7883 0.7954 0.8178 -3.70%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.39 0.62 0.70 0.73 0.60 0.56 0.56 -
P/RPS 1.36 2.92 3.26 3.16 2.37 3.04 2.92 -39.88%
P/EPS -39.00 -18.13 -31.07 -34.11 -71.43 280.00 28.00 -
EY -2.56 -5.52 -3.22 -2.93 -1.40 0.36 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.88 0.91 0.74 0.69 0.68 -18.51%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 20/08/02 21/05/02 26/02/02 20/11/01 21/08/01 25/05/01 -
Price 0.41 0.55 0.70 0.72 0.83 0.85 0.58 -
P/RPS 1.43 2.59 3.26 3.12 3.28 4.62 3.03 -39.35%
P/EPS -41.00 -16.08 -31.07 -33.64 -98.81 425.00 29.00 -
EY -2.44 -6.22 -3.22 -2.97 -1.01 0.24 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.69 0.88 0.90 1.02 1.05 0.71 -17.69%

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