[PINEPAC] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
18-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 344.88%
YoY- 217.7%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 12,250 12,176 12,086 13,457 12,634 7,641 7,482 38.87%
PBT 1,689 -260 1,974 2,336 -1,393 -3,033 -3,670 -
Tax -1,062 5,784 -853 -345 -1,105 -1,134 -18 1411.78%
NP 627 5,524 1,121 1,991 -2,498 -4,167 -3,688 -
-
NP to SH 1,006 1,495 1,260 2,297 -938 -3,159 -3,348 -
-
Tax Rate 62.88% - 43.21% 14.77% - - - -
Total Cost 11,623 6,652 10,965 11,466 15,132 11,808 11,170 2.68%
-
Net Worth 120,119 119,600 118,500 117,101 114,644 115,281 117,104 1.70%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,119 119,600 118,500 117,101 114,644 115,281 117,104 1.70%
NOSH 150,149 149,500 150,000 150,130 148,888 149,715 150,134 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.12% 45.37% 9.28% 14.80% -19.77% -54.53% -49.29% -
ROE 0.84% 1.25% 1.06% 1.96% -0.82% -2.74% -2.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.16 8.14 8.06 8.96 8.49 5.10 4.98 38.94%
EPS 0.67 1.00 0.84 1.53 -0.63 -2.11 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.79 0.78 0.77 0.77 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 150,130
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.16 8.11 8.05 8.96 8.41 5.09 4.98 38.94%
EPS 0.67 1.00 0.84 1.53 -0.62 -2.10 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.7962 0.7889 0.7796 0.7633 0.7675 0.7796 1.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.41 0.49 0.54 0.32 0.36 0.44 -
P/RPS 4.90 5.03 6.08 6.02 3.77 7.05 8.83 -32.44%
P/EPS 59.70 41.00 58.33 35.29 -50.79 -17.06 -19.73 -
EY 1.68 2.44 1.71 2.83 -1.97 -5.86 -5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.62 0.69 0.42 0.47 0.56 -7.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 25/05/11 18/01/11 24/11/10 24/08/10 26/05/10 -
Price 0.49 0.40 0.45 0.55 0.46 0.37 0.36 -
P/RPS 6.01 4.91 5.58 6.14 5.42 7.25 7.22 -11.50%
P/EPS 73.13 40.00 53.57 35.95 -73.02 -17.54 -16.14 -
EY 1.37 2.50 1.87 2.78 -1.37 -5.70 -6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.57 0.71 0.60 0.48 0.46 20.68%

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