[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -30.82%
YoY- 508.6%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 85,604 77,376 75,258 72,700 69,096 51,657 51,330 40.50%
PBT 12,728 -19,180 11,898 9,830 13,000 -2,900 1,625 292.92%
Tax -3,784 3,450 -5,549 -5,330 -5,380 -186 -3,211 11.53%
NP 8,944 -15,730 6,349 4,500 7,620 -3,086 -1,586 -
-
NP to SH 8,200 -5,260 7,398 5,806 8,392 -2,177 -948 -
-
Tax Rate 29.73% - 46.64% 54.22% 41.38% - 197.60% -
Total Cost 76,660 93,106 68,909 68,200 61,476 54,743 52,917 27.94%
-
Net Worth 127,189 125,807 134,975 133,178 131,874 130,619 133,123 -2.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 127,189 125,807 134,975 133,178 131,874 130,619 133,123 -2.98%
NOSH 149,635 149,771 149,972 149,639 149,857 150,137 151,276 -0.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.45% -20.33% 8.44% 6.19% 11.03% -5.97% -3.09% -
ROE 6.45% -4.18% 5.48% 4.36% 6.36% -1.67% -0.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 57.21 51.66 50.18 48.58 46.11 34.41 33.93 41.52%
EPS 5.48 -3.51 4.93 3.88 5.60 -1.45 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.90 0.89 0.88 0.87 0.88 -2.27%
Adjusted Per Share Value based on latest NOSH - 149,074
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.99 51.51 50.10 48.40 46.00 34.39 34.17 40.50%
EPS 5.46 -3.50 4.93 3.87 5.59 -1.45 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8468 0.8376 0.8986 0.8866 0.878 0.8696 0.8863 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.62 0.63 0.80 0.79 0.79 0.51 -
P/RPS 0.87 1.20 1.26 1.65 1.71 2.30 1.50 -30.38%
P/EPS 9.12 -17.65 12.77 20.62 14.11 -54.48 -81.38 -
EY 10.96 -5.66 7.83 4.85 7.09 -1.84 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.70 0.90 0.90 0.91 0.58 1.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 30/05/08 29/02/08 28/11/07 14/08/07 28/05/07 -
Price 0.34 0.50 0.61 0.71 0.79 0.75 0.50 -
P/RPS 0.59 0.97 1.22 1.46 1.71 2.18 1.47 -45.49%
P/EPS 6.20 -14.24 12.36 18.30 14.11 -51.72 -79.79 -
EY 16.12 -7.02 8.09 5.46 7.09 -1.93 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.68 0.80 0.90 0.86 0.57 -20.98%

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