[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -113.56%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 34,628 33,144 30,969 33,728 38,812 46,644 43,293 -13.79%
PBT -48,196 -71,636 -1,808 -4,861 3,468 -13,824 -5,580 319.32%
Tax -922 -1,296 -2,424 -4,138 -2,718 -4,660 -5,437 -69.26%
NP -49,118 -72,932 -4,232 -9,000 750 -18,484 -11,017 170.14%
-
NP to SH -40,840 -55,812 -432 -1,902 14,034 -9,048 -6,737 231.37%
-
Tax Rate - - - - 78.37% - - -
Total Cost 83,746 106,076 35,201 42,728 38,062 65,128 54,310 33.36%
-
Net Worth 149,804 155,796 221,709 113,851 122,839 112,353 113,851 20.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 149,804 155,796 221,709 113,851 122,839 112,353 113,851 20.01%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -141.84% -220.05% -13.67% -26.68% 1.93% -39.63% -25.45% -
ROE -27.26% -35.82% -0.19% -1.67% 11.42% -8.05% -5.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.12 22.12 20.67 22.51 25.91 31.14 28.90 -13.78%
EPS -27.26 -37.24 -0.29 -1.27 9.36 -6.04 -4.50 231.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.04 1.48 0.76 0.82 0.75 0.76 20.01%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.05 22.07 20.62 22.45 25.84 31.05 28.82 -13.80%
EPS -27.19 -37.16 -0.29 -1.27 9.34 -6.02 -4.49 231.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9973 1.0372 1.476 0.758 0.8178 0.748 0.758 20.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.33 0.335 0.335 0.295 0.31 0.38 0.43 -
P/RPS 1.43 1.51 1.62 1.31 1.20 1.22 1.49 -2.69%
P/EPS -1.21 -0.90 -116.17 -23.23 3.31 -6.29 -9.56 -74.69%
EY -82.61 -111.21 -0.86 -4.31 30.22 -15.89 -10.46 295.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.23 0.39 0.38 0.51 0.57 -30.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 21/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 -
Price 0.365 0.35 0.30 0.365 0.29 0.40 0.41 -
P/RPS 1.58 1.58 1.45 1.62 1.12 1.28 1.42 7.35%
P/EPS -1.34 -0.94 -104.03 -28.74 3.10 -6.62 -9.12 -72.05%
EY -74.69 -106.45 -0.96 -3.48 32.30 -15.10 -10.97 257.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.20 0.48 0.35 0.53 0.54 -22.22%

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