[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -42.33%
YoY- 64.81%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 26,036 29,472 27,486 26,921 29,444 34,308 32,627 -13.93%
PBT 8,040 18,572 -13,254 -10,577 -7,320 -13,840 -31,713 -
Tax -266 -512 294 -664 -280 -500 1,381 -
NP 7,774 18,060 -12,960 -11,241 -7,600 -14,340 -30,332 -
-
NP to SH 9,782 20,148 -10,622 -9,197 -6,462 -12,748 -26,365 -
-
Tax Rate 3.31% 2.76% - - - - - -
Total Cost 18,262 11,412 40,446 38,162 37,044 48,648 62,959 -56.08%
-
Net Worth 110,854 112,353 109,356 112,353 115,349 116,847 119,843 -5.05%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 110,854 112,353 109,356 112,353 115,349 116,847 119,843 -5.05%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 29.86% 61.28% -47.15% -41.76% -25.81% -41.80% -92.97% -
ROE 8.82% 17.93% -9.71% -8.19% -5.60% -10.91% -22.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.38 19.67 18.35 17.97 19.66 22.90 21.78 -13.93%
EPS 6.52 13.44 -7.09 -6.13 -4.32 -8.52 -17.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.73 0.75 0.77 0.78 0.80 -5.05%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.33 19.62 18.30 17.92 19.60 22.84 21.72 -13.93%
EPS 6.51 13.41 -7.07 -6.12 -4.30 -8.49 -17.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.738 0.748 0.728 0.748 0.7679 0.7779 0.7979 -5.05%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.24 0.27 0.29 0.30 0.31 0.405 0.43 -
P/RPS 1.38 1.37 1.58 1.67 1.58 1.77 1.97 -21.07%
P/EPS 3.68 2.01 -4.09 -4.89 -7.19 -4.76 -2.44 -
EY 27.21 49.81 -24.45 -20.47 -13.91 -21.01 -40.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.40 0.40 0.40 0.52 0.54 -29.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 27/08/15 26/05/15 25/02/15 26/11/14 21/08/14 -
Price 0.27 0.26 0.215 0.345 0.32 0.355 0.42 -
P/RPS 1.55 1.32 1.17 1.92 1.63 1.55 1.93 -13.56%
P/EPS 4.13 1.93 -3.03 -5.62 -7.42 -4.17 -2.39 -
EY 24.18 51.73 -32.98 -17.80 -13.48 -23.97 -41.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.29 0.46 0.42 0.46 0.53 -22.67%

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