[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -51.45%
YoY- 251.38%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 24,844 23,562 24,398 26,036 29,472 27,486 26,921 -5.19%
PBT -29,764 -20,747 -10,489 8,040 18,572 -13,254 -10,577 98.94%
Tax 0 606 -294 -266 -512 294 -664 -
NP -29,764 -20,141 -10,784 7,774 18,060 -12,960 -11,241 91.05%
-
NP to SH -25,428 -17,555 -9,960 9,782 20,148 -10,622 -9,197 96.62%
-
Tax Rate - - - 3.31% 2.76% - - -
Total Cost 54,608 43,703 35,182 18,262 11,412 40,446 38,162 26.90%
-
Net Worth 142,313 158,792 100,368 110,854 112,353 109,356 112,353 17.01%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 142,313 158,792 100,368 110,854 112,353 109,356 112,353 17.01%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -119.80% -85.48% -44.20% 29.86% 61.28% -47.15% -41.76% -
ROE -17.87% -11.06% -9.92% 8.82% 17.93% -9.71% -8.19% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.58 15.73 16.29 17.38 19.67 18.35 17.97 -5.21%
EPS -16.96 -11.72 -6.65 6.52 13.44 -7.09 -6.13 96.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.06 0.67 0.74 0.75 0.73 0.75 17.01%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.54 15.69 16.24 17.33 19.62 18.30 17.92 -5.18%
EPS -16.93 -11.69 -6.63 6.51 13.41 -7.07 -6.12 96.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9475 1.0572 0.6682 0.738 0.748 0.728 0.748 17.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.23 0.22 0.29 0.24 0.27 0.29 0.30 -
P/RPS 1.39 1.40 1.78 1.38 1.37 1.58 1.67 -11.48%
P/EPS -1.35 -1.88 -4.36 3.68 2.01 -4.09 -4.89 -57.50%
EY -73.80 -53.27 -22.93 27.21 49.81 -24.45 -20.47 134.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.43 0.32 0.36 0.40 0.40 -28.79%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 27/05/16 29/02/16 27/11/15 27/08/15 26/05/15 -
Price 0.215 0.235 0.26 0.27 0.26 0.215 0.345 -
P/RPS 1.30 1.49 1.60 1.55 1.32 1.17 1.92 -22.83%
P/EPS -1.27 -2.01 -3.91 4.13 1.93 -3.03 -5.62 -62.79%
EY -78.95 -49.87 -25.57 24.18 51.73 -32.98 -17.80 169.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.39 0.36 0.35 0.29 0.46 -36.92%

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