[PINEPAC] QoQ TTM Result on 30-Sep-2004 [#1]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 8.31%
YoY- 15.36%
Quarter Report
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 47,656 50,633 53,748 53,465 51,405 46,749 42,460 8.00%
PBT -1,366 1,311 -578 -1,246 -1,666 -2,635 -1,604 -10.16%
Tax -2,540 -2,637 -2,792 -2,584 -2,511 -1,449 -1,927 20.23%
NP -3,906 -1,326 -3,370 -3,830 -4,177 -4,084 -3,531 6.96%
-
NP to SH -3,979 -1,326 -3,370 -3,830 -4,177 -4,084 -3,531 8.29%
-
Tax Rate - 201.14% - - - - - -
Total Cost 51,562 51,959 57,118 57,295 55,582 50,833 45,991 7.92%
-
Net Worth 98,902 88,636 89,769 99,000 89,873 91,461 88,039 8.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 98,902 88,636 89,769 99,000 89,873 91,461 88,039 8.07%
NOSH 149,852 147,727 149,615 165,000 149,789 149,936 141,999 3.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -8.20% -2.62% -6.27% -7.16% -8.13% -8.74% -8.32% -
ROE -4.02% -1.50% -3.75% -3.87% -4.65% -4.47% -4.01% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.80 34.27 35.92 32.40 34.32 31.18 29.90 4.19%
EPS -2.66 -0.90 -2.25 -2.32 -2.79 -2.72 -2.49 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.60 0.60 0.60 0.61 0.62 4.26%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.73 33.71 35.78 35.59 34.22 31.12 28.27 8.00%
EPS -2.65 -0.88 -2.24 -2.55 -2.78 -2.72 -2.35 8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6585 0.5901 0.5976 0.6591 0.5983 0.6089 0.5861 8.08%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.62 0.80 0.37 0.40 0.62 0.63 -
P/RPS 1.38 1.81 2.23 1.14 1.17 1.99 2.11 -24.67%
P/EPS -16.57 -69.07 -35.52 -15.94 -14.34 -22.76 -25.34 -24.68%
EY -6.03 -1.45 -2.82 -6.27 -6.97 -4.39 -3.95 32.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.03 1.33 0.62 0.67 1.02 1.02 -24.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 23/11/04 25/08/04 28/05/04 25/02/04 -
Price 0.44 0.42 0.75 0.87 0.37 0.44 0.69 -
P/RPS 1.38 1.23 2.09 2.68 1.08 1.41 2.31 -29.08%
P/EPS -16.57 -46.79 -33.30 -37.48 -13.27 -16.15 -27.75 -29.11%
EY -6.03 -2.14 -3.00 -2.67 -7.54 -6.19 -3.60 41.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 1.25 1.45 0.62 0.72 1.11 -28.59%

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