[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -75.0%
YoY- -1983.51%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 50,788 49,640 41,912 42,129 43,658 52,252 47,656 4.32%
PBT 2,516 6,252 -6,214 -1,753 -434 2,732 -1,366 -
Tax -1,838 -2,492 -1,256 -942 -1,036 -1,820 -2,431 -16.96%
NP 678 3,760 -7,470 -2,696 -1,470 912 -3,797 -
-
NP to SH 954 3,672 -6,921 -2,436 -1,392 716 -3,980 -
-
Tax Rate 73.05% 39.86% - - - 66.62% - -
Total Cost 50,110 45,880 49,382 44,825 45,128 51,340 51,453 -1.74%
-
Net Worth 131,175 133,937 130,137 136,276 234,521 137,233 100,248 19.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 131,175 133,937 130,137 136,276 234,521 137,233 100,248 19.57%
NOSH 149,062 150,491 149,583 149,754 151,304 149,166 149,624 -0.24%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.33% 7.57% -17.82% -6.40% -3.37% 1.75% -7.97% -
ROE 0.73% 2.74% -5.32% -1.79% -0.59% 0.52% -3.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.07 32.99 28.02 28.13 28.85 35.03 31.85 4.58%
EPS 0.64 2.44 -4.62 -1.63 -0.92 0.48 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.89 0.87 0.91 1.55 0.92 0.67 19.87%
Adjusted Per Share Value based on latest NOSH - 150,800
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.81 33.05 27.90 28.05 29.07 34.79 31.73 4.31%
EPS 0.64 2.44 -4.61 -1.62 -0.93 0.48 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8733 0.8917 0.8664 0.9073 1.5613 0.9136 0.6674 19.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.45 0.43 0.48 0.46 0.47 0.44 -
P/RPS 1.50 1.36 1.53 1.71 1.59 1.34 1.38 5.70%
P/EPS 79.69 18.44 -9.29 -29.51 -50.00 97.92 -16.54 -
EY 1.25 5.42 -10.76 -3.39 -2.00 1.02 -6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.49 0.53 0.30 0.51 0.66 -8.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 29/08/06 25/05/06 21/02/06 24/11/05 29/08/05 -
Price 0.56 0.54 0.46 0.43 0.47 0.46 0.44 -
P/RPS 1.64 1.64 1.64 1.53 1.63 1.31 1.38 12.16%
P/EPS 87.50 22.13 -9.94 -26.43 -51.09 95.83 -16.54 -
EY 1.14 4.52 -10.06 -3.78 -1.96 1.04 -6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.53 0.47 0.30 0.50 0.66 -2.02%

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