[PINEPAC] QoQ 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- 170.06%
YoY- 144.96%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter 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 7,641 7,482 11,521 12,623 10,806 8,746 27.75%
PBT -1,393 -3,033 -3,670 376 -899 1,436 -5,201 -58.41%
Tax -1,105 -1,134 -18 -139 -73 -1,315 -97 405.53%
NP -2,498 -4,167 -3,688 237 -972 121 -5,298 -39.39%
-
NP to SH -938 -3,159 -3,348 723 -1,032 -485 -3,568 -58.92%
-
Tax Rate - - - 36.97% - 91.57% - -
Total Cost 15,132 11,808 11,170 11,284 13,595 10,685 14,044 5.09%
-
Net Worth 114,644 115,281 117,104 122,006 119,652 124,281 122,931 -4.54%
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 114,644 115,281 117,104 122,006 119,652 124,281 122,931 -4.54%
NOSH 148,888 149,715 150,134 150,625 149,565 151,562 149,915 -0.45%
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% -54.53% -49.29% 2.06% -7.70% 1.12% -60.58% -
ROE -0.82% -2.74% -2.86% 0.59% -0.86% -0.39% -2.90% -
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 5.10 4.98 7.65 8.44 7.13 5.83 28.44%
EPS -0.63 -2.11 -2.23 0.48 -0.69 -0.32 -2.38 -58.74%
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 0.82 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 5.09 4.98 7.67 8.40 7.19 5.82 27.78%
EPS -0.62 -2.10 -2.23 0.48 -0.69 -0.32 -2.38 -59.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7633 0.7675 0.7796 0.8123 0.7966 0.8274 0.8184 -4.53%
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 7.05 8.83 5.62 5.33 6.59 6.51 -30.50%
P/EPS -50.79 -17.06 -19.73 89.58 -65.22 -146.88 -15.97 116.11%
EY -1.97 -5.86 -5.07 1.12 -1.53 -0.68 -6.26 -53.70%
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 0.57 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 7.25 7.22 5.62 5.33 6.73 9.26 -30.00%
P/EPS -73.02 -17.54 -16.14 89.58 -65.22 -150.00 -22.69 117.81%
EY -1.37 -5.70 -6.19 1.12 -1.53 -0.67 -4.41 -54.09%
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