[PINEPAC] QoQ Quarter Result on 31-Mar-2006 [#3]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -29.26%
YoY- -248.0%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 12,984 12,410 10,315 9,768 8,767 13,063 12,125 4.65%
PBT -306 1,563 -4,899 -1,098 -901 683 -2,732 -76.67%
Tax -296 -623 -549 -189 -63 -455 -1,271 -62.04%
NP -602 940 -5,448 -1,287 -964 228 -4,003 -71.62%
-
NP to SH -441 918 -5,094 -1,131 -875 179 -4,076 -77.20%
-
Tax Rate - 39.86% - - - 66.62% - -
Total Cost 13,586 11,470 15,763 11,055 9,731 12,835 16,128 -10.77%
-
Net Worth 133,820 133,937 131,536 137,228 233,836 137,233 98,902 22.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 133,820 133,937 131,536 137,228 233,836 137,233 98,902 22.26%
NOSH 152,068 150,491 149,473 150,800 150,862 149,166 149,852 0.98%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -4.64% 7.57% -52.82% -13.18% -11.00% 1.75% -33.01% -
ROE -0.33% 0.69% -3.87% -0.82% -0.37% 0.13% -4.12% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.54 8.25 6.90 6.48 5.81 8.76 8.09 3.66%
EPS -0.29 0.61 -3.40 -0.75 -0.58 0.12 -2.72 -77.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.89 0.88 0.91 1.55 0.92 0.66 21.07%
Adjusted Per Share Value based on latest NOSH - 150,800
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.67 8.28 6.89 6.52 5.85 8.72 8.09 4.71%
EPS -0.29 0.61 -3.40 -0.75 -0.58 0.12 -2.72 -77.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8933 0.8941 0.8781 0.9161 1.5609 0.9161 0.6602 22.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.45 0.43 0.48 0.46 0.47 0.44 -
P/RPS 5.97 5.46 6.23 7.41 7.92 5.37 5.44 6.37%
P/EPS -175.86 73.77 -12.62 -64.00 -79.31 391.67 -16.18 388.54%
EY -0.57 1.36 -7.93 -1.56 -1.26 0.26 -6.18 -79.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.49 0.53 0.30 0.51 0.67 -9.14%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 29/08/06 25/05/06 21/02/06 24/11/05 29/08/05 -
Price 0.56 0.54 0.46 0.43 0.47 0.46 0.44 -
P/RPS 6.56 6.55 6.67 6.64 8.09 5.25 5.44 13.25%
P/EPS -193.10 88.52 -13.50 -57.33 -81.03 383.33 -16.18 419.88%
EY -0.52 1.13 -7.41 -1.74 -1.23 0.26 -6.18 -80.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.52 0.47 0.30 0.50 0.67 -2.99%

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