[PINEPAC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 66.42%
YoY- -324.85%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 30,969 25,296 19,406 11,661 43,293 32,506 22,738 22.89%
PBT -1,808 -3,646 1,734 -3,456 -5,580 -4,522 -231 294.70%
Tax -2,424 -3,104 -1,359 -1,165 -5,437 -3,230 -1,629 30.37%
NP -4,232 -6,750 375 -4,621 -11,017 -7,752 -1,860 73.07%
-
NP to SH -432 -1,427 7,017 -2,262 -6,737 -2,785 -204 64.98%
-
Tax Rate - - 78.37% - - - - -
Total Cost 35,201 32,046 19,031 16,282 54,310 40,258 24,598 27.01%
-
Net Worth 221,709 113,851 122,839 112,353 113,851 118,287 119,843 50.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 221,709 113,851 122,839 112,353 113,851 118,287 119,843 50.75%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -13.67% -26.68% 1.93% -39.63% -25.45% -23.85% -8.18% -
ROE -0.19% -1.25% 5.71% -2.01% -5.92% -2.35% -0.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.67 16.89 12.95 7.78 28.90 21.71 15.18 22.87%
EPS -0.29 -0.95 4.68 -1.51 -4.50 -1.86 -0.14 62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 0.76 0.82 0.75 0.76 0.79 0.80 50.75%
Adjusted Per Share Value based on latest NOSH - 149,804
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.62 16.84 12.92 7.76 28.82 21.64 15.14 22.89%
EPS -0.29 -0.95 4.67 -1.51 -4.49 -1.85 -0.14 62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.476 0.758 0.8178 0.748 0.758 0.7875 0.7979 50.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.335 0.295 0.31 0.38 0.43 0.45 0.47 -
P/RPS 1.62 1.75 2.39 4.88 1.49 2.07 3.10 -35.14%
P/EPS -116.17 -30.97 6.62 -25.17 -9.56 -24.19 -345.14 -51.64%
EY -0.86 -3.23 15.11 -3.97 -10.46 -4.13 -0.29 106.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.39 0.38 0.51 0.57 0.57 0.59 -46.66%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 28/05/12 29/02/12 -
Price 0.30 0.365 0.29 0.40 0.41 0.38 0.50 -
P/RPS 1.45 2.16 2.24 5.14 1.42 1.75 3.29 -42.11%
P/EPS -104.03 -38.32 6.19 -26.49 -9.12 -20.43 -367.17 -56.89%
EY -0.96 -2.61 16.15 -3.77 -10.97 -4.89 -0.27 133.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.48 0.35 0.53 0.54 0.48 0.63 -53.49%

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