[PINEPAC] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 54.2%
YoY- 83.87%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 77,376 69,603 62,613 56,521 51,657 48,813 45,477 42.56%
PBT -19,180 4,805 758 -1,213 -2,900 -3,680 -4,740 154.14%
Tax 3,450 -1,939 -1,932 -908 -186 -2,958 -1,657 -
NP -15,730 2,866 -1,174 -2,121 -3,086 -6,638 -6,397 82.28%
-
NP to SH -5,260 4,083 250 -997 -2,177 -5,805 -5,749 -5.75%
-
Tax Rate - 40.35% 254.88% - - - - -
Total Cost 93,106 66,737 63,787 58,642 54,743 55,451 51,874 47.74%
-
Net Worth 125,883 134,542 132,675 131,874 130,144 132,222 133,820 -3.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 125,883 134,542 132,675 131,874 130,144 132,222 133,820 -3.99%
NOSH 149,861 149,491 149,074 149,857 149,591 150,253 152,068 -0.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -20.33% 4.12% -1.88% -3.75% -5.97% -13.60% -14.07% -
ROE -4.18% 3.03% 0.19% -0.76% -1.67% -4.39% -4.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.63 46.56 42.00 37.72 34.53 32.49 29.91 43.94%
EPS -3.51 2.73 0.17 -0.67 -1.46 -3.86 -3.78 -4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.90 0.89 0.88 0.87 0.88 0.88 -3.05%
Adjusted Per Share Value based on latest NOSH - 149,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.51 46.34 41.68 37.63 34.39 32.50 30.28 42.54%
EPS -3.50 2.72 0.17 -0.66 -1.45 -3.86 -3.83 -5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8381 0.8957 0.8833 0.878 0.8664 0.8803 0.8909 -3.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.62 0.63 0.80 0.79 0.79 0.51 0.51 -
P/RPS 1.20 1.35 1.90 2.09 2.29 1.57 1.71 -21.04%
P/EPS -17.66 23.07 477.04 -118.74 -54.28 -13.20 -13.49 19.68%
EY -5.66 4.34 0.21 -0.84 -1.84 -7.58 -7.41 -16.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.90 0.90 0.91 0.58 0.58 17.65%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 28/11/07 14/08/07 28/05/07 27/02/07 -
Price 0.50 0.61 0.71 0.79 0.75 0.50 0.56 -
P/RPS 0.97 1.31 1.69 2.09 2.17 1.54 1.87 -35.46%
P/EPS -14.25 22.33 423.37 -118.74 -51.54 -12.94 -14.81 -2.53%
EY -7.02 4.48 0.24 -0.84 -1.94 -7.73 -6.75 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.80 0.90 0.86 0.57 0.64 -4.21%

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