[PINEPAC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 113.26%
YoY- 412.85%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 51,657 38,498 25,394 12,410 41,912 31,597 21,829 77.86%
PBT -2,900 1,219 1,258 1,563 -6,214 -1,315 -217 465.83%
Tax -186 -2,409 -919 -623 -1,256 -707 -518 -49.57%
NP -3,086 -1,190 339 940 -7,470 -2,022 -735 160.94%
-
NP to SH -2,177 -711 477 918 -6,921 -1,827 -696 114.32%
-
Tax Rate - 197.62% 73.05% 39.86% - - - -
Total Cost 54,743 39,688 25,055 11,470 49,382 33,619 22,564 80.84%
-
Net Worth 130,619 133,123 131,175 133,937 130,137 136,276 234,521 -32.37%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 130,619 133,123 131,175 133,937 130,137 136,276 234,521 -32.37%
NOSH 150,137 151,276 149,062 150,491 149,583 149,754 151,304 -0.51%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.97% -3.09% 1.33% 7.57% -17.82% -6.40% -3.37% -
ROE -1.67% -0.53% 0.36% 0.69% -5.32% -1.34% -0.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.41 25.45 17.04 8.25 28.02 21.10 14.43 78.77%
EPS -1.45 -0.47 0.32 0.61 -4.62 -1.22 -0.46 115.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.88 0.89 0.87 0.91 1.55 -32.02%
Adjusted Per Share Value based on latest NOSH - 150,491
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.48 25.70 16.95 8.28 27.98 21.09 14.57 77.86%
EPS -1.45 -0.47 0.32 0.61 -4.62 -1.22 -0.46 115.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8719 0.8887 0.8756 0.8941 0.8687 0.9097 1.5655 -32.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.51 0.51 0.45 0.43 0.48 0.46 -
P/RPS 2.30 2.00 2.99 5.46 1.53 2.27 3.19 -19.64%
P/EPS -54.48 -108.51 159.38 73.77 -9.29 -39.34 -100.00 -33.36%
EY -1.84 -0.92 0.63 1.36 -10.76 -2.54 -1.00 50.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.58 0.58 0.51 0.49 0.53 0.30 109.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 28/05/07 27/02/07 30/11/06 29/08/06 25/05/06 21/02/06 -
Price 0.75 0.50 0.56 0.54 0.46 0.43 0.47 -
P/RPS 2.18 1.96 3.29 6.55 1.64 2.04 3.26 -23.58%
P/EPS -51.72 -106.38 175.00 88.52 -9.94 -35.25 -102.17 -36.56%
EY -1.93 -0.94 0.57 1.13 -10.06 -2.84 -0.98 57.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.57 0.64 0.61 0.53 0.47 0.30 102.18%

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