[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 1.34%
YoY- -356.47%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 28,864 27,320 27,514 27,918 24,844 23,562 24,398 11.84%
PBT -23,884 -26,240 -27,309 -30,232 -29,764 -20,747 -10,489 72.99%
Tax 0 534 116 0 0 606 -294 -
NP -23,884 -25,706 -27,193 -30,232 -29,764 -20,141 -10,784 69.82%
-
NP to SH -20,732 -21,716 -22,709 -25,088 -25,428 -17,555 -9,960 62.95%
-
Tax Rate - - - - - - - -
Total Cost 52,748 53,026 54,707 58,150 54,608 43,703 35,182 30.96%
-
Net Worth 119,843 127,333 134,823 140,815 142,313 158,792 100,368 12.53%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 119,843 127,333 134,823 140,815 142,313 158,792 100,368 12.53%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -82.75% -94.09% -98.83% -108.29% -119.80% -85.48% -44.20% -
ROE -17.30% -17.05% -16.84% -17.82% -17.87% -11.06% -9.92% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.27 18.24 18.37 18.64 16.58 15.73 16.29 11.83%
EPS -13.84 -14.50 -15.16 -16.74 -16.96 -11.72 -6.65 62.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.85 0.90 0.94 0.95 1.06 0.67 12.53%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.22 18.19 18.32 18.59 16.54 15.69 16.24 11.87%
EPS -13.80 -14.46 -15.12 -16.70 -16.93 -11.69 -6.63 62.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7979 0.8477 0.8976 0.9375 0.9475 1.0572 0.6682 12.54%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.22 0.24 0.28 0.235 0.23 0.22 0.29 -
P/RPS 1.14 1.32 1.52 1.26 1.39 1.40 1.78 -25.67%
P/EPS -1.59 -1.66 -1.85 -1.40 -1.35 -1.88 -4.36 -48.92%
EY -62.91 -60.40 -54.14 -71.26 -73.80 -53.27 -22.93 95.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.31 0.25 0.24 0.21 0.43 -24.85%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 -
Price 0.20 0.24 0.255 0.28 0.215 0.235 0.26 -
P/RPS 1.04 1.32 1.39 1.50 1.30 1.49 1.60 -24.94%
P/EPS -1.45 -1.66 -1.68 -1.67 -1.27 -2.01 -3.91 -48.35%
EY -69.20 -60.40 -59.45 -59.81 -78.95 -49.87 -25.57 94.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.28 0.30 0.23 0.22 0.39 -25.63%

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