[PINEPAC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -120.34%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,314 8,286 30,969 25,296 19,406 11,661 43,293 -45.62%
PBT -24,098 -17,909 -1,808 -3,646 1,734 -3,456 -5,580 164.48%
Tax -461 -324 -2,424 -3,104 -1,359 -1,165 -5,437 -80.61%
NP -24,559 -18,233 -4,232 -6,750 375 -4,621 -11,017 70.39%
-
NP to SH -20,420 -13,953 -432 -1,427 7,017 -2,262 -6,737 109.01%
-
Tax Rate - - - - 78.37% - - -
Total Cost 41,873 26,519 35,201 32,046 19,031 16,282 54,310 -15.87%
-
Net Worth 149,804 155,796 221,709 113,851 122,839 112,353 113,851 20.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 149,804 155,796 221,709 113,851 122,839 112,353 113,851 20.01%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -141.84% -220.05% -13.67% -26.68% 1.93% -39.63% -25.45% -
ROE -13.63% -8.96% -0.19% -1.25% 5.71% -2.01% -5.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.56 5.53 20.67 16.89 12.95 7.78 28.90 -45.62%
EPS -13.63 -9.31 -0.29 -0.95 4.68 -1.51 -4.50 108.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.04 1.48 0.76 0.82 0.75 0.76 20.01%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.53 5.52 20.62 16.84 12.92 7.76 28.82 -45.61%
EPS -13.59 -9.29 -0.29 -0.95 4.67 -1.51 -4.49 108.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9973 1.0372 1.476 0.758 0.8178 0.748 0.758 20.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.33 0.335 0.335 0.295 0.31 0.38 0.43 -
P/RPS 2.86 6.06 1.62 1.75 2.39 4.88 1.49 54.26%
P/EPS -2.42 -3.60 -116.17 -30.97 6.62 -25.17 -9.56 -59.88%
EY -41.31 -27.80 -0.86 -3.23 15.11 -3.97 -10.46 149.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.23 0.39 0.38 0.51 0.57 -30.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 21/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 -
Price 0.365 0.35 0.30 0.365 0.29 0.40 0.41 -
P/RPS 3.16 6.33 1.45 2.16 2.24 5.14 1.42 70.20%
P/EPS -2.68 -3.76 -104.03 -38.32 6.19 -26.49 -9.12 -55.70%
EY -37.35 -26.61 -0.96 -2.61 16.15 -3.77 -10.97 125.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.20 0.48 0.35 0.53 0.54 -22.22%

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