[PINEPAC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 100.79%
YoY- 110.51%
Quarter Report
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 47,656 35,531 24,922 13,850 51,405 36,303 22,579 64.61%
PBT -1,366 1,366 1,424 487 -1,665 -1,610 336 -
Tax -2,431 -1,269 -1,003 -454 -2,512 -1,144 -721 125.02%
NP -3,797 97 421 33 -4,177 -2,754 -385 360.53%
-
NP to SH -3,980 97 421 33 -4,177 -2,754 -385 375.22%
-
Tax Rate - 92.90% 70.44% 93.22% - - 214.58% -
Total Cost 51,453 35,434 24,501 13,817 55,582 39,057 22,964 71.31%
-
Net Worth 100,248 97,000 90,214 99,000 89,827 91,301 91,807 6.04%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 100,248 97,000 90,214 99,000 89,827 91,301 91,807 6.04%
NOSH 149,624 161,666 150,357 165,000 149,713 149,673 148,076 0.69%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.97% 0.27% 1.69% 0.24% -8.13% -7.59% -1.71% -
ROE -3.97% 0.10% 0.47% 0.03% -4.65% -3.02% -0.42% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.85 21.98 16.58 8.39 34.34 24.25 15.25 63.46%
EPS -2.66 0.06 0.28 0.02 -2.79 -1.84 -0.26 371.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.60 0.60 0.60 0.60 0.61 0.62 5.31%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.73 23.65 16.59 9.22 34.22 24.17 15.03 64.64%
EPS -2.65 0.06 0.28 0.02 -2.78 -1.83 -0.26 370.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6674 0.6458 0.6006 0.6591 0.598 0.6078 0.6112 6.04%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.62 0.80 0.37 0.40 0.62 0.63 -
P/RPS 1.38 2.82 4.83 4.41 1.16 2.56 4.13 -51.87%
P/EPS -16.54 1,033.33 285.71 1,850.00 -14.34 -33.70 -242.31 -83.32%
EY -6.05 0.10 0.35 0.05 -6.97 -2.97 -0.41 502.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.03 1.33 0.62 0.67 1.02 1.02 -25.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 23/11/04 25/08/04 28/05/04 25/02/04 -
Price 0.44 0.42 0.75 0.87 0.37 0.44 0.69 -
P/RPS 1.38 1.91 4.52 10.36 1.08 1.81 4.53 -54.75%
P/EPS -16.54 700.00 267.86 4,350.00 -13.26 -23.91 -265.38 -84.30%
EY -6.05 0.14 0.37 0.02 -7.54 -4.18 -0.38 533.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 1.25 1.45 0.62 0.72 1.11 -29.31%

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