[PINEPAC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 104.5%
YoY- 442.42%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,912 31,597 21,829 13,063 47,656 35,531 24,922 41.55%
PBT -6,214 -1,315 -217 683 -1,366 1,366 1,424 -
Tax -1,256 -707 -518 -455 -2,431 -1,269 -1,003 16.22%
NP -7,470 -2,022 -735 228 -3,797 97 421 -
-
NP to SH -6,921 -1,827 -696 179 -3,980 97 421 -
-
Tax Rate - - - 66.62% - 92.90% 70.44% -
Total Cost 49,382 33,619 22,564 12,835 51,453 35,434 24,501 59.76%
-
Net Worth 130,137 136,276 234,521 137,233 100,248 97,000 90,214 27.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 130,137 136,276 234,521 137,233 100,248 97,000 90,214 27.75%
NOSH 149,583 149,754 151,304 149,166 149,624 161,666 150,357 -0.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -17.82% -6.40% -3.37% 1.75% -7.97% 0.27% 1.69% -
ROE -5.32% -1.34% -0.30% 0.13% -3.97% 0.10% 0.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.02 21.10 14.43 8.76 31.85 21.98 16.58 42.01%
EPS -4.62 -1.22 -0.46 0.12 -2.66 0.06 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.91 1.55 0.92 0.67 0.60 0.60 28.19%
Adjusted Per Share Value based on latest NOSH - 149,166
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.98 21.09 14.57 8.72 31.81 23.72 16.64 41.53%
EPS -4.62 -1.22 -0.46 0.12 -2.66 0.06 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.9097 1.5655 0.9161 0.6692 0.6475 0.6022 27.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.48 0.46 0.47 0.44 0.62 0.80 -
P/RPS 1.53 2.27 3.19 5.37 1.38 2.82 4.83 -53.62%
P/EPS -9.29 -39.34 -100.00 391.67 -16.54 1,033.33 285.71 -
EY -10.76 -2.54 -1.00 0.26 -6.05 0.10 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.30 0.51 0.66 1.03 1.33 -48.70%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 21/02/06 24/11/05 29/08/05 27/05/05 25/02/05 -
Price 0.46 0.43 0.47 0.46 0.44 0.42 0.75 -
P/RPS 1.64 2.04 3.26 5.25 1.38 1.91 4.52 -49.22%
P/EPS -9.94 -35.25 -102.17 383.33 -16.54 700.00 267.86 -
EY -10.06 -2.84 -0.98 0.26 -6.05 0.14 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.30 0.50 0.66 0.70 1.25 -43.64%

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