[PINEPAC] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -5.75%
YoY- 21.57%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,368 1,435 1,376 1,213 1,105 961 884 33.89%
PBT -9,642 -10,536 -11,989 -13,052 -12,491 -45,963 -39,988 -61.36%
Tax -1 -1 -8 -8 -8 36,456 36,512 -
NP -9,643 -10,537 -11,997 -13,060 -12,499 -9,507 -3,476 97.80%
-
NP to SH -7,885 -8,575 -9,652 -10,451 -9,883 -7,678 -2,082 143.56%
-
Tax Rate - - - - - - - -
Total Cost 11,011 11,972 13,373 14,273 13,604 10,468 4,360 85.76%
-
Net Worth 193,247 194,745 196,243 197,741 199,239 202,235 206,729 -4.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 193,247 194,745 196,243 197,741 199,239 202,235 206,729 -4.40%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -704.90% -734.29% -871.88% -1,076.67% -1,131.13% -989.28% -393.21% -
ROE -4.08% -4.40% -4.92% -5.29% -4.96% -3.80% -1.01% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.91 0.96 0.92 0.81 0.74 0.64 0.59 33.59%
EPS -5.26 -5.72 -6.44 -6.98 -6.60 -5.13 -1.39 143.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.31 1.32 1.33 1.35 1.38 -4.40%
Adjusted Per Share Value based on latest NOSH - 149,804
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.91 0.96 0.92 0.81 0.74 0.64 0.59 33.59%
EPS -5.25 -5.71 -6.43 -6.96 -6.58 -5.11 -1.39 143.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2866 1.2965 1.3065 1.3165 1.3264 1.3464 1.3763 -4.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.325 0.45 0.52 0.495 0.39 0.55 0.43 -
P/RPS 35.59 46.98 56.61 61.13 52.87 85.74 72.87 -38.06%
P/EPS -6.17 -7.86 -8.07 -7.10 -5.91 -10.73 -30.94 -65.96%
EY -16.20 -12.72 -12.39 -14.09 -16.92 -9.32 -3.23 193.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.35 0.40 0.38 0.29 0.41 0.31 -13.39%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 21/02/22 24/11/21 24/08/21 24/05/21 25/02/21 -
Price 0.33 0.44 0.505 0.51 0.46 0.50 0.535 -
P/RPS 36.14 45.93 54.98 62.98 62.36 77.94 90.66 -45.92%
P/EPS -6.27 -7.69 -7.84 -7.31 -6.97 -9.76 -38.49 -70.27%
EY -15.95 -13.01 -12.76 -13.68 -14.34 -10.25 -2.60 236.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.39 0.39 0.35 0.37 0.39 -23.74%

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