[PINEPAC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 69.73%
YoY- 93.59%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 25,231 17,314 8,286 30,969 25,296 19,406 11,661 67.36%
PBT -20,762 -24,098 -17,909 -1,808 -3,646 1,734 -3,456 230.82%
Tax -651 -461 -324 -2,424 -3,104 -1,359 -1,165 -32.18%
NP -21,413 -24,559 -18,233 -4,232 -6,750 375 -4,621 178.20%
-
NP to SH -19,604 -20,420 -13,953 -432 -1,427 7,017 -2,262 322.48%
-
Tax Rate - - - - - 78.37% - -
Total Cost 46,644 41,873 26,519 35,201 32,046 19,031 16,282 101.83%
-
Net Worth 149,804 149,804 155,796 221,709 113,851 122,839 112,353 21.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 149,804 149,804 155,796 221,709 113,851 122,839 112,353 21.16%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -84.87% -141.84% -220.05% -13.67% -26.68% 1.93% -39.63% -
ROE -13.09% -13.63% -8.96% -0.19% -1.25% 5.71% -2.01% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.84 11.56 5.53 20.67 16.89 12.95 7.78 67.40%
EPS -13.09 -13.63 -9.31 -0.29 -0.95 4.68 -1.51 322.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.04 1.48 0.76 0.82 0.75 21.16%
Adjusted Per Share Value based on latest NOSH - 149,804
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.80 11.53 5.52 20.62 16.84 12.92 7.76 67.43%
EPS -13.05 -13.59 -9.29 -0.29 -0.95 4.67 -1.51 321.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9973 0.9973 1.0372 1.476 0.758 0.8178 0.748 21.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.35 0.33 0.335 0.335 0.295 0.31 0.38 -
P/RPS 2.08 2.86 6.06 1.62 1.75 2.39 4.88 -43.39%
P/EPS -2.67 -2.42 -3.60 -116.17 -30.97 6.62 -25.17 -77.62%
EY -37.39 -41.31 -27.80 -0.86 -3.23 15.11 -3.97 346.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.32 0.23 0.39 0.38 0.51 -22.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 21/02/14 21/11/13 29/08/13 30/05/13 27/02/13 26/11/12 -
Price 0.355 0.365 0.35 0.30 0.365 0.29 0.40 -
P/RPS 2.11 3.16 6.33 1.45 2.16 2.24 5.14 -44.79%
P/EPS -2.71 -2.68 -3.76 -104.03 -38.32 6.19 -26.49 -78.15%
EY -36.86 -37.35 -26.61 -0.96 -2.61 16.15 -3.77 357.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.34 0.20 0.48 0.35 0.53 -22.74%

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