[PINEPAC] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 47.25%
YoY- 190.14%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,285 44,674 47,000 49,969 50,353 45,818 41,214 3.32%
PBT -5,580 -4,781 1,482 5,739 2,657 -116 -5,760 -2.09%
Tax -5,436 2,555 3,302 3,524 3,481 -3,437 -2,602 63.49%
NP -11,016 -2,226 4,784 9,263 6,138 -3,553 -8,362 20.19%
-
NP to SH -6,737 -1,290 2,551 6,058 4,114 -539 -5,147 19.67%
-
Tax Rate - - -222.81% -61.40% -131.01% - - -
Total Cost 54,301 46,900 42,216 40,706 44,215 49,371 49,576 6.26%
-
Net Worth 86,886 118,345 119,843 120,119 119,600 118,500 117,101 -18.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 86,886 118,345 119,843 120,119 119,600 118,500 117,101 -18.05%
NOSH 149,804 149,804 149,804 150,149 149,500 150,000 150,130 -0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -25.45% -4.98% 10.18% 18.54% 12.19% -7.75% -20.29% -
ROE -7.75% -1.09% 2.13% 5.04% 3.44% -0.45% -4.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.89 29.82 31.37 33.28 33.68 30.55 27.45 3.47%
EPS -4.50 -0.86 1.70 4.03 2.75 -0.36 -3.43 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.79 0.80 0.80 0.80 0.79 0.78 -17.93%
Adjusted Per Share Value based on latest NOSH - 150,149
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.89 29.82 31.37 33.36 33.61 30.59 27.51 3.31%
EPS -4.50 -0.86 1.70 4.04 2.75 -0.36 -3.44 19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.79 0.80 0.8018 0.7984 0.791 0.7817 -18.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.45 0.47 0.40 0.41 0.49 0.54 -
P/RPS 1.49 1.51 1.50 1.20 1.22 1.60 1.97 -17.00%
P/EPS -9.56 -52.26 27.60 9.91 14.90 -136.36 -15.75 -28.33%
EY -10.46 -1.91 3.62 10.09 6.71 -0.73 -6.35 39.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.59 0.50 0.51 0.62 0.69 4.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 29/02/12 23/11/11 25/08/11 25/05/11 18/01/11 -
Price 0.41 0.38 0.50 0.49 0.40 0.45 0.55 -
P/RPS 1.42 1.27 1.59 1.47 1.19 1.47 2.00 -20.43%
P/EPS -9.12 -44.13 29.36 12.14 14.54 -125.23 -16.04 -31.39%
EY -10.97 -2.27 3.41 8.23 6.88 -0.80 -6.23 45.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.48 0.63 0.61 0.50 0.57 0.71 0.00%

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