[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -810.13%
YoY- -206.34%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 38,812 46,644 43,293 43,341 45,476 49,000 50,353 -15.86%
PBT 3,468 -13,824 -5,580 -6,029 -462 6,756 2,657 19.33%
Tax -2,718 -4,660 -5,437 -4,306 -3,258 -4,248 3,481 -
NP 750 -18,484 -11,017 -10,336 -3,720 2,508 6,138 -75.21%
-
NP to SH 14,034 -9,048 -6,737 -3,713 -408 4,024 4,114 125.76%
-
Tax Rate 78.37% - - - - 62.88% -131.01% -
Total Cost 38,062 65,128 54,310 53,677 49,196 46,492 44,215 -9.46%
-
Net Worth 122,839 112,353 113,851 118,287 119,843 120,119 119,680 1.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 122,839 112,353 113,851 118,287 119,843 120,119 119,680 1.74%
NOSH 149,804 149,804 149,804 149,804 149,804 150,149 149,600 0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.93% -39.63% -25.45% -23.85% -8.18% 5.12% 12.19% -
ROE 11.42% -8.05% -5.92% -3.14% -0.34% 3.35% 3.44% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.91 31.14 28.90 28.95 30.36 32.63 33.66 -15.94%
EPS 9.36 -6.04 -4.50 -2.48 -0.28 2.68 2.75 125.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.75 0.76 0.79 0.80 0.80 0.80 1.65%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.91 31.14 28.90 28.95 30.36 32.71 33.61 -15.85%
EPS 9.36 -6.04 -4.50 -2.48 -0.28 2.69 2.75 125.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.75 0.76 0.79 0.80 0.8018 0.7989 1.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.38 0.43 0.45 0.47 0.40 0.41 -
P/RPS 1.20 1.22 1.49 1.55 1.55 1.23 1.22 -1.09%
P/EPS 3.31 -6.29 -9.56 -18.15 -172.57 14.93 14.91 -63.16%
EY 30.22 -15.89 -10.46 -5.51 -0.58 6.70 6.71 171.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.57 0.57 0.59 0.50 0.51 -17.73%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 28/08/12 28/05/12 29/02/12 23/11/11 25/08/11 -
Price 0.29 0.40 0.41 0.38 0.50 0.49 0.40 -
P/RPS 1.12 1.28 1.42 1.31 1.65 1.50 1.19 -3.94%
P/EPS 3.10 -6.62 -9.12 -15.32 -183.58 18.28 14.55 -64.16%
EY 32.30 -15.10 -10.97 -6.53 -0.54 5.47 6.88 179.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.53 0.54 0.48 0.63 0.61 0.50 -21.07%

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