[PINEPAC] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 12.01%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 46,869 47,656 50,633 53,748 53,465 51,405 46,749 0.17%
PBT -1,170 -1,366 1,311 -578 -1,246 -1,666 -2,635 -41.76%
Tax -2,541 -2,540 -2,637 -2,792 -2,584 -2,511 -1,449 45.37%
NP -3,711 -3,906 -1,326 -3,370 -3,830 -4,177 -4,084 -6.17%
-
NP to SH -3,833 -3,979 -1,326 -3,370 -3,830 -4,177 -4,084 -4.13%
-
Tax Rate - - 201.14% - - - - -
Total Cost 50,580 51,562 51,959 57,118 57,295 55,582 50,833 -0.33%
-
Net Worth 137,233 98,902 88,636 89,769 99,000 89,873 91,461 31.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 137,233 98,902 88,636 89,769 99,000 89,873 91,461 31.03%
NOSH 149,166 149,852 147,727 149,615 165,000 149,789 149,936 -0.34%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -7.92% -8.20% -2.62% -6.27% -7.16% -8.13% -8.74% -
ROE -2.79% -4.02% -1.50% -3.75% -3.87% -4.65% -4.47% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 31.42 31.80 34.27 35.92 32.40 34.32 31.18 0.51%
EPS -2.57 -2.66 -0.90 -2.25 -2.32 -2.79 -2.72 -3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.66 0.60 0.60 0.60 0.60 0.61 31.48%
Adjusted Per Share Value based on latest NOSH - 149,615
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 31.20 31.73 33.71 35.78 35.59 34.22 31.12 0.17%
EPS -2.55 -2.65 -0.88 -2.24 -2.55 -2.78 -2.72 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9136 0.6585 0.5901 0.5976 0.6591 0.5983 0.6089 31.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.44 0.62 0.80 0.37 0.40 0.62 -
P/RPS 1.50 1.38 1.81 2.23 1.14 1.17 1.99 -17.16%
P/EPS -18.29 -16.57 -69.07 -35.52 -15.94 -14.34 -22.76 -13.55%
EY -5.47 -6.03 -1.45 -2.82 -6.27 -6.97 -4.39 15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 1.03 1.33 0.62 0.67 1.02 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 27/05/05 25/02/05 23/11/04 25/08/04 28/05/04 -
Price 0.46 0.44 0.42 0.75 0.87 0.37 0.44 -
P/RPS 1.46 1.38 1.23 2.09 2.68 1.08 1.41 2.34%
P/EPS -17.90 -16.57 -46.79 -33.30 -37.48 -13.27 -16.15 7.09%
EY -5.59 -6.03 -2.14 -3.00 -2.67 -7.54 -6.19 -6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.70 1.25 1.45 0.62 0.72 -21.56%

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