[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 85.03%
YoY- -169.91%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,536 39,267 42,168 48,288 50,492 50,996 53,586 -3.82%
PBT -5,572 -7,226 -5,590 -1,046 -3,596 -2,710 -5,528 0.52%
Tax -4,420 -1,364 -306 -424 -292 -2,165 -1,133 147.61%
NP -9,992 -8,590 -5,897 -1,470 -3,888 -4,875 -6,661 31.00%
-
NP to SH -3,752 -6,816 -4,876 -618 -4,128 -3,611 -4,168 -6.76%
-
Tax Rate - - - - - - - -
Total Cost 60,528 47,857 48,065 49,758 54,380 55,871 60,247 0.31%
-
Net Worth 114,644 115,347 116,904 119,185 119,652 121,365 122,646 -4.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 114,644 115,347 116,904 119,185 119,652 121,365 122,646 -4.39%
NOSH 148,888 149,802 149,877 147,142 149,565 149,834 149,569 -0.30%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -19.77% -21.88% -13.99% -3.04% -7.70% -9.56% -12.43% -
ROE -3.27% -5.91% -4.17% -0.52% -3.45% -2.98% -3.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.94 26.21 28.14 32.82 33.76 34.03 35.83 -3.54%
EPS -2.52 -4.55 -3.25 -0.42 -2.76 -2.41 -2.79 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.81 0.80 0.81 0.82 -4.10%
Adjusted Per Share Value based on latest NOSH - 150,625
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.64 26.14 28.07 32.15 33.62 33.95 35.68 -3.84%
EPS -2.50 -4.54 -3.25 -0.41 -2.75 -2.40 -2.77 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7633 0.7679 0.7783 0.7935 0.7966 0.808 0.8165 -4.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.32 0.36 0.44 0.43 0.45 0.47 0.38 -
P/RPS 0.94 1.37 1.56 1.31 1.33 1.38 1.06 -7.69%
P/EPS -12.70 -7.91 -13.52 -102.38 -16.30 -19.50 -13.64 -4.64%
EY -7.88 -12.64 -7.39 -0.98 -6.13 -5.13 -7.33 4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.56 0.53 0.56 0.58 0.46 -5.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 26/05/10 23/02/10 25/11/09 28/08/09 25/05/09 -
Price 0.46 0.37 0.36 0.43 0.45 0.48 0.54 -
P/RPS 1.36 1.41 1.28 1.31 1.33 1.41 1.51 -6.73%
P/EPS -18.25 -8.13 -11.07 -102.38 -16.30 -19.92 -19.38 -3.92%
EY -5.48 -12.30 -9.04 -0.98 -6.13 -5.02 -5.16 4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.46 0.53 0.56 0.59 0.66 -6.15%

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