[PINEPAC] QoQ Quarter Result on 30-Jun-2004 [#4]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 39.93%
YoY- -6.99%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 10,609 11,072 13,850 15,102 13,724 10,789 11,790 -6.78%
PBT -57 936 487 -55 -1,946 268 67 -
Tax -268 -547 -454 -1,368 -423 -339 -381 -20.88%
NP -325 389 33 -1,423 -2,369 -71 -314 2.31%
-
NP to SH -325 389 33 -1,423 -2,369 -71 -314 2.31%
-
Tax Rate - 58.44% 93.22% - - 126.49% 568.66% -
Total Cost 10,934 10,683 13,817 16,525 16,093 10,860 12,104 -6.54%
-
Net Worth 88,636 89,769 99,000 89,873 91,461 88,039 92,704 -2.94%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 88,636 89,769 99,000 89,873 91,461 88,039 92,704 -2.94%
NOSH 147,727 149,615 165,000 149,789 149,936 141,999 149,523 -0.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.06% 3.51% 0.24% -9.42% -17.26% -0.66% -2.66% -
ROE -0.37% 0.43% 0.03% -1.58% -2.59% -0.08% -0.34% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.18 7.40 8.39 10.08 9.15 7.60 7.89 -6.08%
EPS -0.22 0.26 0.02 -0.95 -1.58 -0.05 -0.21 3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.60 0.60 0.61 0.62 0.62 -2.16%
Adjusted Per Share Value based on latest NOSH - 149,789
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.08 7.39 9.25 10.08 9.16 7.20 7.87 -6.80%
EPS -0.22 0.26 0.02 -0.95 -1.58 -0.05 -0.21 3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5917 0.5992 0.6609 0.5999 0.6105 0.5877 0.6188 -2.93%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.62 0.80 0.37 0.40 0.62 0.63 0.69 -
P/RPS 8.63 10.81 4.41 3.97 6.77 8.29 8.75 -0.91%
P/EPS -281.82 307.69 1,850.00 -42.11 -39.24 -1,260.00 -328.57 -9.71%
EY -0.35 0.33 0.05 -2.38 -2.55 -0.08 -0.30 10.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.33 0.62 0.67 1.02 1.02 1.11 -4.86%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 23/11/04 25/08/04 28/05/04 25/02/04 18/11/03 -
Price 0.42 0.75 0.87 0.37 0.44 0.69 0.63 -
P/RPS 5.85 10.13 10.36 3.67 4.81 9.08 7.99 -18.75%
P/EPS -190.91 288.46 4,350.00 -38.95 -27.85 -1,380.00 -300.00 -25.99%
EY -0.52 0.35 0.02 -2.57 -3.59 -0.07 -0.33 35.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.25 1.45 0.62 0.72 1.11 1.02 -22.17%

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