[PINEPAC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 138.97%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 50,996 40,190 31,444 21,401 77,376 56,444 36,350 25.34%
PBT -2,710 -4,146 1,055 3,182 -19,180 8,924 4,915 -
Tax -2,165 -850 -753 -946 3,450 -4,162 -2,665 -12.94%
NP -4,875 -4,996 302 2,236 -15,730 4,762 2,250 -
-
NP to SH -3,611 -3,126 442 2,050 -5,260 5,549 2,903 -
-
Tax Rate - - 71.37% 29.73% - 46.64% 54.22% -
Total Cost 55,871 45,186 31,142 19,165 93,106 51,682 34,100 39.02%
-
Net Worth 121,365 122,646 123,759 127,189 125,807 134,975 133,178 -6.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 121,365 122,646 123,759 127,189 125,807 134,975 133,178 -6.00%
NOSH 149,834 149,569 147,333 149,635 149,771 149,972 149,639 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -9.56% -12.43% 0.96% 10.45% -20.33% 8.44% 6.19% -
ROE -2.98% -2.55% 0.36% 1.61% -4.18% 4.11% 2.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.03 26.87 21.34 14.30 51.66 37.64 24.29 25.23%
EPS -2.41 -2.09 0.30 1.37 -3.51 3.70 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.84 0.85 0.84 0.90 0.89 -6.09%
Adjusted Per Share Value based on latest NOSH - 149,635
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 33.95 26.76 20.93 14.25 51.51 37.58 24.20 25.34%
EPS -2.40 -2.08 0.29 1.36 -3.50 3.69 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.808 0.8165 0.8239 0.8468 0.8376 0.8986 0.8866 -6.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.47 0.38 0.35 0.50 0.62 0.63 0.80 -
P/RPS 1.38 1.41 1.64 3.50 1.20 1.67 3.29 -43.99%
P/EPS -19.50 -18.18 116.67 36.50 -17.65 17.03 41.24 -
EY -5.13 -5.50 0.86 2.74 -5.66 5.87 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.42 0.59 0.74 0.70 0.90 -25.41%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 25/05/09 27/02/09 26/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.48 0.54 0.38 0.34 0.50 0.61 0.71 -
P/RPS 1.41 2.01 1.78 2.38 0.97 1.62 2.92 -38.47%
P/EPS -19.92 -25.84 126.67 24.82 -14.24 16.49 36.60 -
EY -5.02 -3.87 0.79 4.03 -7.02 6.07 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.45 0.40 0.60 0.68 0.80 -18.38%

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