[PINEPAC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -34.49%
YoY- -6003.01%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 20,191 14,722 8,577 32,627 25,231 17,314 8,286 81.18%
PBT -7,933 -3,660 -3,460 -31,713 -20,762 -24,098 -17,909 -41.91%
Tax -498 -140 -125 1,381 -651 -461 -324 33.22%
NP -8,431 -3,800 -3,585 -30,332 -21,413 -24,559 -18,233 -40.23%
-
NP to SH -6,898 -3,231 -3,187 -26,365 -19,604 -20,420 -13,953 -37.50%
-
Tax Rate - - - - - - - -
Total Cost 28,622 18,522 12,162 62,959 46,644 41,873 26,519 5.22%
-
Net Worth 112,353 115,349 116,847 119,843 149,804 149,804 155,796 -19.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 112,353 115,349 116,847 119,843 149,804 149,804 155,796 -19.59%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -41.76% -25.81% -41.80% -92.97% -84.87% -141.84% -220.05% -
ROE -6.14% -2.80% -2.73% -22.00% -13.09% -13.63% -8.96% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.48 9.83 5.73 21.78 16.84 11.56 5.53 81.22%
EPS -4.60 -2.16 -2.13 -17.60 -13.09 -13.63 -9.31 -37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.78 0.80 1.00 1.00 1.04 -19.59%
Adjusted Per Share Value based on latest NOSH - 149,804
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.44 9.80 5.71 21.72 16.80 11.53 5.52 81.08%
EPS -4.59 -2.15 -2.12 -17.55 -13.05 -13.59 -9.29 -37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.7679 0.7779 0.7979 0.9973 0.9973 1.0372 -19.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.30 0.31 0.405 0.43 0.35 0.33 0.335 -
P/RPS 2.23 3.15 7.07 1.97 2.08 2.86 6.06 -48.67%
P/EPS -6.52 -14.37 -19.04 -2.44 -2.67 -2.42 -3.60 48.63%
EY -15.35 -6.96 -5.25 -40.93 -37.39 -41.31 -27.80 -32.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.52 0.54 0.35 0.33 0.32 16.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 26/11/14 21/08/14 22/05/14 21/02/14 21/11/13 -
Price 0.345 0.32 0.355 0.42 0.355 0.365 0.35 -
P/RPS 2.56 3.26 6.20 1.93 2.11 3.16 6.33 -45.34%
P/EPS -7.49 -14.84 -16.69 -2.39 -2.71 -2.68 -3.76 58.38%
EY -13.35 -6.74 -5.99 -41.90 -36.86 -37.35 -26.61 -36.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.46 0.53 0.36 0.37 0.34 22.34%

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