[PINEPAC] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -32.71%
YoY- 207.25%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 10,787 9,760 10,488 12,250 12,176 12,086 13,457 -13.72%
PBT -1,059 -4,289 -1,921 1,689 -260 1,974 2,336 -
Tax -2,207 -1,600 -567 -1,062 5,784 -853 -345 244.99%
NP -3,266 -5,889 -2,488 627 5,524 1,121 1,991 -
-
NP to SH -3,952 -2,581 -1,210 1,006 1,495 1,260 2,297 -
-
Tax Rate - - - 62.88% - 43.21% 14.77% -
Total Cost 14,053 15,649 12,976 11,623 6,652 10,965 11,466 14.54%
-
Net Worth 113,851 118,345 119,843 120,119 119,600 118,500 117,101 -1.86%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 113,851 118,345 119,843 120,119 119,600 118,500 117,101 -1.86%
NOSH 149,804 149,804 149,804 150,149 149,500 150,000 150,130 -0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -30.28% -60.34% -23.72% 5.12% 45.37% 9.28% 14.80% -
ROE -3.47% -2.18% -1.01% 0.84% 1.25% 1.06% 1.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.20 6.52 7.00 8.16 8.14 8.06 8.96 -13.57%
EPS -2.64 -1.72 -0.81 0.67 1.00 0.84 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.80 0.80 0.80 0.79 0.78 -1.71%
Adjusted Per Share Value based on latest NOSH - 150,149
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.18 6.50 6.98 8.16 8.11 8.05 8.96 -13.73%
EPS -2.63 -1.72 -0.81 0.67 1.00 0.84 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.758 0.7879 0.7979 0.7997 0.7962 0.7889 0.7796 -1.85%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.45 0.47 0.40 0.41 0.49 0.54 -
P/RPS 5.97 6.91 6.71 4.90 5.03 6.08 6.02 -0.55%
P/EPS -16.30 -26.12 -58.19 59.70 41.00 58.33 35.29 -
EY -6.14 -3.83 -1.72 1.68 2.44 1.71 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.59 0.50 0.51 0.62 0.69 -11.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 29/02/12 23/11/11 25/08/11 25/05/11 18/01/11 -
Price 0.41 0.38 0.50 0.49 0.40 0.45 0.55 -
P/RPS 5.69 5.83 7.14 6.01 4.91 5.58 6.14 -4.95%
P/EPS -15.54 -22.06 -61.90 73.13 40.00 53.57 35.95 -
EY -6.43 -4.53 -1.62 1.37 2.50 1.87 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.63 0.61 0.50 0.57 0.71 -16.69%

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