[PINEPAC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 410.21%
YoY- 3539.71%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 8,286 30,969 25,296 19,406 11,661 43,293 32,506 -59.76%
PBT -17,909 -1,808 -3,646 1,734 -3,456 -5,580 -4,522 150.10%
Tax -324 -2,424 -3,104 -1,359 -1,165 -5,437 -3,230 -78.38%
NP -18,233 -4,232 -6,750 375 -4,621 -11,017 -7,752 76.76%
-
NP to SH -13,953 -432 -1,427 7,017 -2,262 -6,737 -2,785 192.50%
-
Tax Rate - - - 78.37% - - - -
Total Cost 26,519 35,201 32,046 19,031 16,282 54,310 40,258 -24.27%
-
Net Worth 155,796 221,709 113,851 122,839 112,353 113,851 118,287 20.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 155,796 221,709 113,851 122,839 112,353 113,851 118,287 20.13%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -220.05% -13.67% -26.68% 1.93% -39.63% -25.45% -23.85% -
ROE -8.96% -0.19% -1.25% 5.71% -2.01% -5.92% -2.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.53 20.67 16.89 12.95 7.78 28.90 21.71 -59.78%
EPS -9.31 -0.29 -0.95 4.68 -1.51 -4.50 -1.86 192.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.48 0.76 0.82 0.75 0.76 0.79 20.09%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.52 20.62 16.84 12.92 7.76 28.82 21.64 -59.74%
EPS -9.29 -0.29 -0.95 4.67 -1.51 -4.49 -1.85 192.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0372 1.476 0.758 0.8178 0.748 0.758 0.7875 20.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.335 0.335 0.295 0.31 0.38 0.43 0.45 -
P/RPS 6.06 1.62 1.75 2.39 4.88 1.49 2.07 104.51%
P/EPS -3.60 -116.17 -30.97 6.62 -25.17 -9.56 -24.19 -71.88%
EY -27.80 -0.86 -3.23 15.11 -3.97 -10.46 -4.13 256.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.39 0.38 0.51 0.57 0.57 -31.92%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 28/05/12 -
Price 0.35 0.30 0.365 0.29 0.40 0.41 0.38 -
P/RPS 6.33 1.45 2.16 2.24 5.14 1.42 1.75 135.45%
P/EPS -3.76 -104.03 -38.32 6.19 -26.49 -9.12 -20.43 -67.61%
EY -26.61 -0.96 -2.61 16.15 -3.77 -10.97 -4.89 209.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.48 0.35 0.53 0.54 0.48 -20.52%

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