[PINEPAC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 1175.76%
YoY- 209.35%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,063 47,656 35,531 24,922 13,850 51,405 36,303 -49.37%
PBT 683 -1,366 1,366 1,424 487 -1,665 -1,610 -
Tax -455 -2,431 -1,269 -1,003 -454 -2,512 -1,144 -45.88%
NP 228 -3,797 97 421 33 -4,177 -2,754 -
-
NP to SH 179 -3,980 97 421 33 -4,177 -2,754 -
-
Tax Rate 66.62% - 92.90% 70.44% 93.22% - - -
Total Cost 12,835 51,453 35,434 24,501 13,817 55,582 39,057 -52.34%
-
Net Worth 137,233 100,248 97,000 90,214 99,000 89,827 91,301 31.18%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 137,233 100,248 97,000 90,214 99,000 89,827 91,301 31.18%
NOSH 149,166 149,624 161,666 150,357 165,000 149,713 149,673 -0.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.75% -7.97% 0.27% 1.69% 0.24% -8.13% -7.59% -
ROE 0.13% -3.97% 0.10% 0.47% 0.03% -4.65% -3.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.76 31.85 21.98 16.58 8.39 34.34 24.25 -49.24%
EPS 0.12 -2.66 0.06 0.28 0.02 -2.79 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.67 0.60 0.60 0.60 0.60 0.61 31.48%
Adjusted Per Share Value based on latest NOSH - 149,615
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.72 31.81 23.72 16.64 9.25 34.31 24.23 -49.37%
EPS 0.12 -2.66 0.06 0.28 0.02 -2.79 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9161 0.6692 0.6475 0.6022 0.6609 0.5996 0.6095 31.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.44 0.62 0.80 0.37 0.40 0.62 -
P/RPS 5.37 1.38 2.82 4.83 4.41 1.16 2.56 63.79%
P/EPS 391.67 -16.54 1,033.33 285.71 1,850.00 -14.34 -33.70 -
EY 0.26 -6.05 0.10 0.35 0.05 -6.97 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 1.03 1.33 0.62 0.67 1.02 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 27/05/05 25/02/05 23/11/04 25/08/04 28/05/04 -
Price 0.46 0.44 0.42 0.75 0.87 0.37 0.44 -
P/RPS 5.25 1.38 1.91 4.52 10.36 1.08 1.81 103.25%
P/EPS 383.33 -16.54 700.00 267.86 4,350.00 -13.26 -23.91 -
EY 0.26 -6.05 0.14 0.37 0.02 -7.54 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.66 0.70 1.25 1.45 0.62 0.72 -21.56%

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