[PINEPAC] QoQ Quarter Result on 31-Mar-2005 [#3]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -183.55%
YoY- 86.28%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 8,767 13,063 12,125 10,609 11,072 13,850 15,102 -30.34%
PBT -901 683 -2,732 -57 936 487 -55 541.74%
Tax -63 -455 -1,271 -268 -547 -454 -1,368 -87.07%
NP -964 228 -4,003 -325 389 33 -1,423 -22.81%
-
NP to SH -875 179 -4,076 -325 389 33 -1,423 -27.62%
-
Tax Rate - 66.62% - - 58.44% 93.22% - -
Total Cost 9,731 12,835 16,128 10,934 10,683 13,817 16,525 -29.67%
-
Net Worth 233,836 137,233 98,902 88,636 89,769 99,000 89,873 88.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 233,836 137,233 98,902 88,636 89,769 99,000 89,873 88.84%
NOSH 150,862 149,166 149,852 147,727 149,615 165,000 149,789 0.47%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -11.00% 1.75% -33.01% -3.06% 3.51% 0.24% -9.42% -
ROE -0.37% 0.13% -4.12% -0.37% 0.43% 0.03% -1.58% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.81 8.76 8.09 7.18 7.40 8.39 10.08 -30.67%
EPS -0.58 0.12 -2.72 -0.22 0.26 0.02 -0.95 -27.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 0.92 0.66 0.60 0.60 0.60 0.60 87.94%
Adjusted Per Share Value based on latest NOSH - 147,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.84 8.70 8.07 7.06 7.37 9.22 10.05 -30.29%
EPS -0.58 0.12 -2.71 -0.22 0.26 0.02 -0.95 -27.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5568 0.9136 0.6585 0.5901 0.5976 0.6591 0.5983 88.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.46 0.47 0.44 0.62 0.80 0.37 0.40 -
P/RPS 7.92 5.37 5.44 8.63 10.81 4.41 3.97 58.27%
P/EPS -79.31 391.67 -16.18 -281.82 307.69 1,850.00 -42.11 52.33%
EY -1.26 0.26 -6.18 -0.35 0.33 0.05 -2.38 -34.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.51 0.67 1.03 1.33 0.62 0.67 -41.38%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 24/11/05 29/08/05 27/05/05 25/02/05 23/11/04 25/08/04 -
Price 0.47 0.46 0.44 0.42 0.75 0.87 0.37 -
P/RPS 8.09 5.25 5.44 5.85 10.13 10.36 3.67 69.13%
P/EPS -81.03 383.33 -16.18 -190.91 288.46 4,350.00 -38.95 62.74%
EY -1.23 0.26 -6.18 -0.52 0.35 0.02 -2.57 -38.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.67 0.70 1.25 1.45 0.62 -38.28%

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