[PINEPAC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 70.06%
YoY- -169.91%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,634 39,267 31,626 24,144 12,623 50,996 40,190 -53.73%
PBT -1,393 -7,226 -4,193 -523 -899 -2,710 -4,146 -51.63%
Tax -1,105 -1,364 -230 -212 -73 -2,165 -850 19.09%
NP -2,498 -8,590 -4,423 -735 -972 -4,875 -4,996 -36.97%
-
NP to SH -938 -6,816 -3,657 -309 -1,032 -3,611 -3,126 -55.14%
-
Tax Rate - - - - - - - -
Total Cost 15,132 47,857 36,049 24,879 13,595 55,871 45,186 -51.74%
-
Net Worth 114,644 115,347 116,904 119,185 119,652 121,365 122,646 -4.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 114,644 115,347 116,904 119,185 119,652 121,365 122,646 -4.39%
NOSH 148,888 149,802 149,877 147,142 149,565 149,834 149,569 -0.30%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -19.77% -21.88% -13.99% -3.04% -7.70% -9.56% -12.43% -
ROE -0.82% -5.91% -3.13% -0.26% -0.86% -2.98% -2.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.49 26.21 21.10 16.41 8.44 34.03 26.87 -53.57%
EPS -0.63 -4.55 -2.44 -0.21 -0.69 -2.41 -2.09 -55.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.81 0.80 0.81 0.82 -4.10%
Adjusted Per Share Value based on latest NOSH - 150,625
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.41 26.14 21.06 16.07 8.40 33.95 26.76 -53.74%
EPS -0.62 -4.54 -2.43 -0.21 -0.69 -2.40 -2.08 -55.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7633 0.7679 0.7783 0.7935 0.7966 0.808 0.8165 -4.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.32 0.36 0.44 0.43 0.45 0.47 0.38 -
P/RPS 3.77 1.37 2.09 2.62 5.33 1.38 1.41 92.52%
P/EPS -50.79 -7.91 -18.03 -204.76 -65.22 -19.50 -18.18 98.23%
EY -1.97 -12.64 -5.55 -0.49 -1.53 -5.13 -5.50 -49.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.56 0.53 0.56 0.58 0.46 -5.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 26/05/10 23/02/10 25/11/09 28/08/09 25/05/09 -
Price 0.46 0.37 0.36 0.43 0.45 0.48 0.54 -
P/RPS 5.42 1.41 1.71 2.62 5.33 1.41 2.01 93.61%
P/EPS -73.02 -8.13 -14.75 -204.76 -65.22 -19.92 -25.84 99.75%
EY -1.37 -12.30 -6.78 -0.49 -1.53 -5.02 -3.87 -49.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.46 0.53 0.56 0.59 0.66 -6.15%

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