[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -89.22%
YoY- -84.77%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 50,492 50,996 53,586 62,888 85,604 77,376 75,258 -23.34%
PBT -3,596 -2,710 -5,528 2,110 12,728 -19,180 11,898 -
Tax -292 -2,165 -1,133 -1,506 -3,784 3,450 -5,549 -85.93%
NP -3,888 -4,875 -6,661 604 8,944 -15,730 6,349 -
-
NP to SH -4,128 -3,611 -4,168 884 8,200 -5,260 7,398 -
-
Tax Rate - - - 71.37% 29.73% - 46.64% -
Total Cost 54,380 55,871 60,247 62,284 76,660 93,106 68,909 -14.59%
-
Net Worth 119,652 121,365 122,646 123,759 127,189 125,807 134,975 -7.71%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 119,652 121,365 122,646 123,759 127,189 125,807 134,975 -7.71%
NOSH 149,565 149,834 149,569 147,333 149,635 149,771 149,972 -0.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -7.70% -9.56% -12.43% 0.96% 10.45% -20.33% 8.44% -
ROE -3.45% -2.98% -3.40% 0.71% 6.45% -4.18% 5.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.76 34.03 35.83 42.68 57.21 51.66 50.18 -23.20%
EPS -2.76 -2.41 -2.79 0.60 5.48 -3.51 4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.82 0.84 0.85 0.84 0.90 -7.54%
Adjusted Per Share Value based on latest NOSH - 150,280
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.71 34.04 35.77 41.98 57.14 51.65 50.24 -23.33%
EPS -2.76 -2.41 -2.78 0.59 5.47 -3.51 4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7987 0.8102 0.8187 0.8261 0.849 0.8398 0.901 -7.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.47 0.38 0.35 0.50 0.62 0.63 -
P/RPS 1.33 1.38 1.06 0.82 0.87 1.20 1.26 3.66%
P/EPS -16.30 -19.50 -13.64 58.33 9.12 -17.65 12.77 -
EY -6.13 -5.13 -7.33 1.71 10.96 -5.66 7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.46 0.42 0.59 0.74 0.70 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 25/05/09 27/02/09 26/11/08 29/08/08 30/05/08 -
Price 0.45 0.48 0.54 0.38 0.34 0.50 0.61 -
P/RPS 1.33 1.41 1.51 0.89 0.59 0.97 1.22 5.91%
P/EPS -16.30 -19.92 -19.38 63.33 6.20 -14.24 12.36 -
EY -6.13 -5.02 -5.16 1.58 16.12 -7.02 8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.66 0.45 0.40 0.60 0.68 -12.13%

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