[PINEPAC] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 3.67%
YoY- -0.08%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,913 43,723 44,564 46,869 47,656 50,633 53,748 -15.31%
PBT -6,215 -4,048 -3,007 -1,170 -1,366 1,311 -578 389.28%
Tax -1,256 -1,978 -2,057 -2,541 -2,540 -2,637 -2,792 -41.37%
NP -7,471 -6,026 -5,064 -3,711 -3,906 -1,326 -3,370 70.26%
-
NP to SH -6,921 -5,903 -5,097 -3,833 -3,979 -1,326 -3,370 61.78%
-
Tax Rate - - - - - 201.14% - -
Total Cost 49,384 49,749 49,628 50,580 51,562 51,959 57,118 -9.26%
-
Net Worth 131,536 137,228 233,836 137,233 98,902 88,636 89,769 29.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 131,536 137,228 233,836 137,233 98,902 88,636 89,769 29.09%
NOSH 149,473 150,800 150,862 149,166 149,852 147,727 149,615 -0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -17.83% -13.78% -11.36% -7.92% -8.20% -2.62% -6.27% -
ROE -5.26% -4.30% -2.18% -2.79% -4.02% -1.50% -3.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.04 28.99 29.54 31.42 31.80 34.27 35.92 -15.25%
EPS -4.63 -3.91 -3.38 -2.57 -2.66 -0.90 -2.25 61.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 1.55 0.92 0.66 0.60 0.60 29.17%
Adjusted Per Share Value based on latest NOSH - 149,166
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.90 29.11 29.67 31.20 31.73 33.71 35.78 -15.32%
EPS -4.61 -3.93 -3.39 -2.55 -2.65 -0.88 -2.24 62.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8757 0.9136 1.5568 0.9136 0.6585 0.5901 0.5976 29.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.48 0.46 0.47 0.44 0.62 0.80 -
P/RPS 1.53 1.66 1.56 1.50 1.38 1.81 2.23 -22.26%
P/EPS -9.29 -12.26 -13.62 -18.29 -16.57 -69.07 -35.52 -59.20%
EY -10.77 -8.16 -7.34 -5.47 -6.03 -1.45 -2.82 144.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.30 0.51 0.67 1.03 1.33 -48.70%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 21/02/06 24/11/05 29/08/05 27/05/05 25/02/05 -
Price 0.46 0.43 0.47 0.46 0.44 0.42 0.75 -
P/RPS 1.64 1.48 1.59 1.46 1.38 1.23 2.09 -14.96%
P/EPS -9.93 -10.98 -13.91 -17.90 -16.57 -46.79 -33.30 -55.46%
EY -10.07 -9.10 -7.19 -5.59 -6.03 -2.14 -3.00 124.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.30 0.50 0.67 0.70 1.25 -44.36%

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