[PINEPAC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -488.83%
YoY- -265.32%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 12,410 41,912 31,597 21,829 13,063 47,656 35,531 -50.37%
PBT 1,563 -6,214 -1,315 -217 683 -1,366 1,366 9.38%
Tax -623 -1,256 -707 -518 -455 -2,431 -1,269 -37.74%
NP 940 -7,470 -2,022 -735 228 -3,797 97 353.91%
-
NP to SH 918 -6,921 -1,827 -696 179 -3,980 97 346.80%
-
Tax Rate 39.86% - - - 66.62% - 92.90% -
Total Cost 11,470 49,382 33,619 22,564 12,835 51,453 35,434 -52.82%
-
Net Worth 133,937 130,137 136,276 234,521 137,233 100,248 97,000 23.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 133,937 130,137 136,276 234,521 137,233 100,248 97,000 23.97%
NOSH 150,491 149,583 149,754 151,304 149,166 149,624 161,666 -4.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.57% -17.82% -6.40% -3.37% 1.75% -7.97% 0.27% -
ROE 0.69% -5.32% -1.34% -0.30% 0.13% -3.97% 0.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.25 28.02 21.10 14.43 8.76 31.85 21.98 -47.93%
EPS 0.61 -4.62 -1.22 -0.46 0.12 -2.66 0.06 368.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.91 1.55 0.92 0.67 0.60 30.03%
Adjusted Per Share Value based on latest NOSH - 150,862
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.26 27.90 21.04 14.53 8.70 31.73 23.65 -50.37%
EPS 0.61 -4.61 -1.22 -0.46 0.12 -2.65 0.06 368.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8917 0.8664 0.9073 1.5613 0.9136 0.6674 0.6458 23.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.43 0.48 0.46 0.47 0.44 0.62 -
P/RPS 5.46 1.53 2.27 3.19 5.37 1.38 2.82 55.28%
P/EPS 73.77 -9.29 -39.34 -100.00 391.67 -16.54 1,033.33 -82.76%
EY 1.36 -10.76 -2.54 -1.00 0.26 -6.05 0.10 468.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.53 0.30 0.51 0.66 1.03 -37.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 25/05/06 21/02/06 24/11/05 29/08/05 27/05/05 -
Price 0.54 0.46 0.43 0.47 0.46 0.44 0.42 -
P/RPS 6.55 1.64 2.04 3.26 5.25 1.38 1.91 127.23%
P/EPS 88.52 -9.94 -35.25 -102.17 383.33 -16.54 700.00 -74.77%
EY 1.13 -10.06 -2.84 -0.98 0.26 -6.05 0.14 301.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.47 0.30 0.50 0.66 0.70 -8.75%

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