[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
18-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 172.44%
YoY- 539.81%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 49,000 50,353 50,902 52,182 50,536 39,267 42,168 10.51%
PBT 6,756 2,657 3,889 1,886 -5,572 -7,226 -5,590 -
Tax -4,248 3,481 -3,070 -2,900 -4,420 -1,364 -306 476.69%
NP 2,508 6,138 818 -1,014 -9,992 -8,590 -5,897 -
-
NP to SH 4,024 4,114 3,492 2,718 -3,752 -6,816 -4,876 -
-
Tax Rate 62.88% -131.01% 78.94% 153.76% - - - -
Total Cost 46,492 44,215 50,084 53,196 60,528 47,857 48,065 -2.19%
-
Net Worth 120,119 119,680 118,229 116,485 114,644 115,347 116,904 1.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,119 119,680 118,229 116,485 114,644 115,347 116,904 1.82%
NOSH 150,149 149,600 149,657 149,340 148,888 149,802 149,877 0.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.12% 12.19% 1.61% -1.94% -19.77% -21.88% -13.99% -
ROE 3.35% 3.44% 2.95% 2.33% -3.27% -5.91% -4.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.63 33.66 34.01 34.94 33.94 26.21 28.14 10.36%
EPS 2.68 2.75 2.33 1.82 -2.52 -4.55 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.79 0.78 0.77 0.77 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 150,130
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.62 33.52 33.89 34.74 33.64 26.14 28.07 10.52%
EPS 2.68 2.74 2.32 1.81 -2.50 -4.54 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.7968 0.7871 0.7755 0.7633 0.7679 0.7783 1.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.41 0.49 0.54 0.32 0.36 0.44 -
P/RPS 1.23 1.22 1.44 1.55 0.94 1.37 1.56 -14.64%
P/EPS 14.93 14.91 21.00 29.67 -12.70 -7.91 -13.52 -
EY 6.70 6.71 4.76 3.37 -7.88 -12.64 -7.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.62 0.69 0.42 0.47 0.56 -7.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 25/05/11 18/01/11 24/11/10 24/08/10 26/05/10 -
Price 0.49 0.40 0.45 0.55 0.46 0.37 0.36 -
P/RPS 1.50 1.19 1.32 1.57 1.36 1.41 1.28 11.14%
P/EPS 18.28 14.55 19.29 30.22 -18.25 -8.13 -11.07 -
EY 5.47 6.88 5.19 3.31 -5.48 -12.30 -9.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.57 0.71 0.60 0.48 0.46 20.68%

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