[PINEPAC] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 76.13%
YoY- 18.47%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 24,188 19,565 14,598 7,216 27,320 20,636 13,959 44.41%
PBT -32,801 -18,227 -11,214 -5,971 -26,240 -20,482 -15,116 67.84%
Tax 1,698 -13 0 0 534 87 0 -
NP -31,103 -18,240 -11,214 -5,971 -25,706 -20,395 -15,116 61.98%
-
NP to SH -26,120 -16,061 -9,758 -5,183 -21,716 -17,032 -12,544 63.28%
-
Tax Rate - - - - - - - -
Total Cost 55,291 37,805 25,812 13,187 53,026 41,031 29,075 53.67%
-
Net Worth 89,882 98,870 110,854 119,843 127,333 134,823 140,815 -25.92%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 89,882 98,870 110,854 119,843 127,333 134,823 140,815 -25.92%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -128.59% -93.23% -76.82% -82.75% -94.09% -98.83% -108.29% -
ROE -29.06% -16.24% -8.80% -4.32% -17.05% -12.63% -8.91% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.15 13.06 9.74 4.82 18.24 13.78 9.32 44.41%
EPS -17.44 -10.72 -6.51 -3.46 -14.50 -11.37 -8.37 63.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.66 0.74 0.80 0.85 0.90 0.94 -25.92%
Adjusted Per Share Value based on latest NOSH - 149,804
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.10 13.03 9.72 4.80 18.19 13.74 9.29 44.42%
EPS -17.39 -10.69 -6.50 -3.45 -14.46 -11.34 -8.35 63.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5984 0.6582 0.738 0.7979 0.8477 0.8976 0.9375 -25.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.155 0.18 0.19 0.22 0.24 0.28 0.235 -
P/RPS 0.96 1.38 1.95 4.57 1.32 2.03 2.52 -47.54%
P/EPS -0.89 -1.68 -2.92 -6.36 -1.66 -2.46 -2.81 -53.63%
EY -112.49 -59.56 -34.28 -15.73 -60.40 -40.61 -35.63 115.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.26 0.28 0.28 0.31 0.25 2.65%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.18 0.19 0.185 0.20 0.24 0.255 0.28 -
P/RPS 1.11 1.45 1.90 4.15 1.32 1.85 3.00 -48.55%
P/EPS -1.03 -1.77 -2.84 -5.78 -1.66 -2.24 -3.34 -54.45%
EY -96.87 -56.43 -35.21 -17.30 -60.40 -44.59 -29.91 119.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.25 0.25 0.28 0.28 0.30 0.00%

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