[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -376.88%
YoY- 15.34%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 49,844 55,400 51,405 48,404 45,158 47,160 39,519 16.65%
PBT 2,848 1,948 -1,665 -2,146 672 268 -2,971 -
Tax -2,006 -1,816 -2,512 -1,525 -1,442 -1,524 -1,619 15.28%
NP 842 132 -4,177 -3,672 -770 -1,256 -4,590 -
-
NP to SH 842 132 -4,177 -3,672 -770 -1,256 -4,590 -
-
Tax Rate 70.44% 93.22% - - 214.58% 568.66% - -
Total Cost 49,002 55,268 55,582 52,076 45,928 48,416 44,109 7.23%
-
Net Worth 90,214 99,000 89,827 91,301 91,807 92,704 94,345 -2.92%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 90,214 99,000 89,827 91,301 91,807 92,704 94,345 -2.92%
NOSH 150,357 165,000 149,713 149,673 148,076 149,523 149,755 0.26%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.69% 0.24% -8.13% -7.59% -1.71% -2.66% -11.61% -
ROE 0.93% 0.13% -4.65% -4.02% -0.84% -1.35% -4.87% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.15 33.58 34.34 32.34 30.50 31.54 26.39 16.34%
EPS 0.56 0.08 -2.79 -2.45 -0.52 -0.84 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.60 0.61 0.62 0.62 0.63 -3.18%
Adjusted Per Share Value based on latest NOSH - 149,936
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.18 36.88 34.22 32.23 30.06 31.40 26.31 16.64%
EPS 0.56 0.09 -2.78 -2.44 -0.51 -0.84 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6006 0.6591 0.598 0.6078 0.6112 0.6172 0.6281 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 0.37 0.40 0.62 0.63 0.69 0.38 -
P/RPS 2.41 1.10 1.16 1.92 2.07 2.19 1.44 40.74%
P/EPS 142.86 462.50 -14.34 -25.27 -121.15 -82.14 -12.40 -
EY 0.70 0.22 -6.97 -3.96 -0.83 -1.22 -8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.62 0.67 1.02 1.02 1.11 0.60 69.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 25/08/04 28/05/04 25/02/04 18/11/03 19/08/03 -
Price 0.75 0.87 0.37 0.44 0.69 0.63 0.72 -
P/RPS 2.26 2.59 1.08 1.36 2.26 2.00 2.73 -11.78%
P/EPS 133.93 1,087.50 -13.26 -17.93 -132.69 -75.00 -23.49 -
EY 0.75 0.09 -7.54 -5.58 -0.75 -1.33 -4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.45 0.62 0.72 1.11 1.02 1.14 6.30%

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