[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 13.09%
YoY- 4.74%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 768 1,367 1,418 1,496 1,492 1,105 980 -14.98%
PBT -18,748 -9,642 -10,089 -11,448 -13,064 -12,491 -12,694 29.65%
Tax 0 -1 -1 0 0 -8 -10 -
NP -18,748 -9,643 -10,090 -11,448 -13,064 -12,499 -12,705 29.58%
-
NP to SH -15,964 -7,884 -8,328 -9,282 -10,680 -9,883 -10,072 35.90%
-
Tax Rate - - - - - - - -
Total Cost 19,516 11,010 11,509 12,944 14,556 13,604 13,685 26.66%
-
Net Worth 193,247 193,247 194,745 196,243 197,741 199,239 202,235 -2.98%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 17,976 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 193,247 193,247 194,745 196,243 197,741 199,239 202,235 -2.98%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -2,441.15% -705.41% -711.28% -765.24% -875.60% -1,131.13% -1,296.46% -
ROE -8.26% -4.08% -4.28% -4.73% -5.40% -4.96% -4.98% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.51 0.91 0.95 1.00 1.00 0.74 0.65 -14.91%
EPS -10.64 -5.26 -5.56 -6.20 -7.12 -6.60 -6.72 35.80%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.29 1.30 1.31 1.32 1.33 1.35 -2.98%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.51 0.91 0.94 1.00 0.99 0.74 0.65 -14.91%
EPS -10.63 -5.25 -5.54 -6.18 -7.11 -6.58 -6.71 35.85%
DPS 11.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2866 1.2866 1.2965 1.3065 1.3165 1.3264 1.3464 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.33 0.325 0.45 0.52 0.495 0.39 0.55 -
P/RPS 64.37 35.62 47.52 52.07 49.70 52.87 84.07 -16.29%
P/EPS -3.10 -6.18 -8.09 -8.39 -6.94 -5.91 -8.18 -47.60%
EY -32.29 -16.19 -12.35 -11.92 -14.40 -16.92 -12.22 91.01%
DY 36.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.35 0.40 0.38 0.29 0.41 -26.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 25/05/22 21/02/22 24/11/21 24/08/21 24/05/21 -
Price 0.425 0.33 0.44 0.505 0.51 0.46 0.50 -
P/RPS 82.90 36.16 46.46 50.57 51.21 62.36 76.43 5.56%
P/EPS -3.99 -6.27 -7.91 -8.15 -7.15 -6.97 -7.44 -33.96%
EY -25.07 -15.95 -12.63 -12.27 -13.98 -14.34 -13.45 51.39%
DY 28.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.34 0.39 0.39 0.35 0.37 -7.33%

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