[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -199.37%
YoY- 61.08%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 72,700 69,096 51,657 51,330 50,788 49,640 41,912 44.22%
PBT 9,830 13,000 -2,900 1,625 2,516 6,252 -6,214 -
Tax -5,330 -5,380 -186 -3,211 -1,838 -2,492 -1,256 161.42%
NP 4,500 7,620 -3,086 -1,586 678 3,760 -7,470 -
-
NP to SH 5,806 8,392 -2,177 -948 954 3,672 -6,921 -
-
Tax Rate 54.22% 41.38% - 197.60% 73.05% 39.86% - -
Total Cost 68,200 61,476 54,743 52,917 50,110 45,880 49,382 23.94%
-
Net Worth 133,178 131,874 130,619 133,123 131,175 133,937 130,137 1.54%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 133,178 131,874 130,619 133,123 131,175 133,937 130,137 1.54%
NOSH 149,639 149,857 150,137 151,276 149,062 150,491 149,583 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.19% 11.03% -5.97% -3.09% 1.33% 7.57% -17.82% -
ROE 4.36% 6.36% -1.67% -0.71% 0.73% 2.74% -5.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.58 46.11 34.41 33.93 34.07 32.99 28.02 44.17%
EPS 3.88 5.60 -1.45 -0.63 0.64 2.44 -4.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.88 0.88 0.89 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 150,253
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.40 46.00 34.39 34.17 33.81 33.05 27.90 44.23%
EPS 3.87 5.59 -1.45 -0.63 0.64 2.44 -4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8866 0.878 0.8696 0.8863 0.8733 0.8917 0.8664 1.54%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.80 0.79 0.79 0.51 0.51 0.45 0.43 -
P/RPS 1.65 1.71 2.30 1.50 1.50 1.36 1.53 5.14%
P/EPS 20.62 14.11 -54.48 -81.38 79.69 18.44 -9.29 -
EY 4.85 7.09 -1.84 -1.23 1.25 5.42 -10.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.91 0.58 0.58 0.51 0.49 49.81%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 14/08/07 28/05/07 27/02/07 30/11/06 29/08/06 -
Price 0.71 0.79 0.75 0.50 0.56 0.54 0.46 -
P/RPS 1.46 1.71 2.18 1.47 1.64 1.64 1.64 -7.43%
P/EPS 18.30 14.11 -51.72 -79.79 87.50 22.13 -9.94 -
EY 5.46 7.09 -1.93 -1.25 1.14 4.52 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.86 0.57 0.64 0.61 0.53 31.48%

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