[PINEPAC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 86.24%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 50,353 38,177 26,091 12,634 39,267 31,626 24,144 63.45%
PBT 2,657 2,917 943 -1,393 -7,226 -4,193 -523 -
Tax 3,481 -2,303 -1,450 -1,105 -1,364 -230 -212 -
NP 6,138 614 -507 -2,498 -8,590 -4,423 -735 -
-
NP to SH 4,114 2,619 1,359 -938 -6,816 -3,657 -309 -
-
Tax Rate -131.01% 78.95% 153.76% - - - - -
Total Cost 44,215 37,563 26,598 15,132 47,857 36,049 24,879 46.87%
-
Net Worth 119,680 118,229 116,485 114,644 115,347 116,904 119,185 0.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 119,680 118,229 116,485 114,644 115,347 116,904 119,185 0.27%
NOSH 149,600 149,657 149,340 148,888 149,802 149,877 147,142 1.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.19% 1.61% -1.94% -19.77% -21.88% -13.99% -3.04% -
ROE 3.44% 2.22% 1.17% -0.82% -5.91% -3.13% -0.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 33.66 25.51 17.47 8.49 26.21 21.10 16.41 61.64%
EPS 2.75 1.75 0.91 -0.63 -4.55 -2.44 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.78 0.77 0.77 0.78 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 148,888
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 33.52 25.42 17.37 8.41 26.14 21.06 16.07 63.47%
EPS 2.74 1.74 0.90 -0.62 -4.54 -2.43 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7968 0.7871 0.7755 0.7633 0.7679 0.7783 0.7935 0.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.41 0.49 0.54 0.32 0.36 0.44 0.43 -
P/RPS 1.22 1.92 3.09 3.77 1.37 2.09 2.62 -40.00%
P/EPS 14.91 28.00 59.34 -50.79 -7.91 -18.03 -204.76 -
EY 6.71 3.57 1.69 -1.97 -12.64 -5.55 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.69 0.42 0.47 0.56 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 18/01/11 24/11/10 24/08/10 26/05/10 23/02/10 -
Price 0.40 0.45 0.55 0.46 0.37 0.36 0.43 -
P/RPS 1.19 1.76 3.15 5.42 1.41 1.71 2.62 -40.99%
P/EPS 14.55 25.71 60.44 -73.02 -8.13 -14.75 -204.76 -
EY 6.88 3.89 1.65 -1.37 -12.30 -6.78 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.71 0.60 0.48 0.46 0.53 -3.82%

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