[PINEPAC] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -0.91%
YoY- -432.4%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 50,996 61,122 72,470 81,503 77,376 69,603 62,613 -12.79%
PBT -2,710 -32,250 -23,040 -19,248 -19,180 4,805 758 -
Tax -2,165 6,762 5,362 3,849 3,450 -1,939 -1,932 7.89%
NP -4,875 -25,488 -17,678 -15,399 -15,730 2,866 -1,174 158.57%
-
NP to SH -3,611 -13,935 -7,721 -5,308 -5,260 4,083 250 -
-
Tax Rate - - - - - 40.35% 254.88% -
Total Cost 55,871 86,610 90,148 96,902 93,106 66,737 63,787 -8.46%
-
Net Worth 124,281 122,931 126,235 127,189 125,883 134,542 132,675 -4.26%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 124,281 122,931 126,235 127,189 125,883 134,542 132,675 -4.26%
NOSH 151,562 149,915 150,280 149,635 149,861 149,491 149,074 1.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -9.56% -41.70% -24.39% -18.89% -20.33% 4.12% -1.88% -
ROE -2.91% -11.34% -6.12% -4.17% -4.18% 3.03% 0.19% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 33.65 40.77 48.22 54.47 51.63 46.56 42.00 -13.74%
EPS -2.38 -9.30 -5.14 -3.55 -3.51 2.73 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.84 0.85 0.84 0.90 0.89 -5.31%
Adjusted Per Share Value based on latest NOSH - 149,635
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 33.95 40.69 48.25 54.26 51.51 46.34 41.68 -12.79%
EPS -2.40 -9.28 -5.14 -3.53 -3.50 2.72 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8274 0.8184 0.8404 0.8468 0.8381 0.8957 0.8833 -4.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.47 0.38 0.35 0.50 0.62 0.63 0.80 -
P/RPS 1.40 0.93 0.73 0.92 1.20 1.35 1.90 -18.43%
P/EPS -19.73 -4.09 -6.81 -14.10 -17.66 23.07 477.04 -
EY -5.07 -24.46 -14.68 -7.09 -5.66 4.34 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.42 0.59 0.74 0.70 0.90 -26.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 25/05/09 27/02/09 26/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.48 0.54 0.38 0.34 0.50 0.61 0.71 -
P/RPS 1.43 1.32 0.79 0.62 0.97 1.31 1.69 -10.54%
P/EPS -20.15 -5.81 -7.40 -9.58 -14.25 22.33 423.37 -
EY -4.96 -17.21 -13.52 -10.43 -7.02 4.48 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.45 0.40 0.60 0.68 0.80 -18.38%

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