[PINEPAC] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 7.0%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 56,521 51,657 48,813 45,477 41,260 41,913 43,723 18.64%
PBT -1,213 -2,900 -3,680 -4,740 -5,335 -6,215 -4,048 -55.18%
Tax -908 -186 -2,958 -1,657 -1,424 -1,256 -1,978 -40.46%
NP -2,121 -3,086 -6,638 -6,397 -6,759 -7,471 -6,026 -50.11%
-
NP to SH -997 -2,177 -5,805 -5,749 -6,182 -6,921 -5,903 -69.41%
-
Tax Rate - - - - - - - -
Total Cost 58,642 54,743 55,451 51,874 48,019 49,384 49,749 11.57%
-
Net Worth 131,874 130,144 132,222 133,820 133,937 131,536 137,228 -2.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 131,874 130,144 132,222 133,820 133,937 131,536 137,228 -2.61%
NOSH 149,857 149,591 150,253 152,068 150,491 149,473 150,800 -0.41%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -3.75% -5.97% -13.60% -14.07% -16.38% -17.83% -13.78% -
ROE -0.76% -1.67% -4.39% -4.30% -4.62% -5.26% -4.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 37.72 34.53 32.49 29.91 27.42 28.04 28.99 19.16%
EPS -0.67 -1.46 -3.86 -3.78 -4.11 -4.63 -3.91 -69.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.88 0.88 0.89 0.88 0.91 -2.20%
Adjusted Per Share Value based on latest NOSH - 152,068
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 37.73 34.48 32.58 30.36 27.54 27.98 29.19 18.64%
EPS -0.67 -1.45 -3.88 -3.84 -4.13 -4.62 -3.94 -69.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8803 0.8688 0.8826 0.8933 0.8941 0.8781 0.9161 -2.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.79 0.79 0.51 0.51 0.45 0.43 0.48 -
P/RPS 2.09 2.29 1.57 1.71 1.64 1.53 1.66 16.58%
P/EPS -118.74 -54.28 -13.20 -13.49 -10.95 -9.29 -12.26 353.73%
EY -0.84 -1.84 -7.58 -7.41 -9.13 -10.77 -8.16 -78.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.58 0.58 0.51 0.49 0.53 42.28%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 14/08/07 28/05/07 27/02/07 30/11/06 29/08/06 25/05/06 -
Price 0.79 0.75 0.50 0.56 0.54 0.46 0.43 -
P/RPS 2.09 2.17 1.54 1.87 1.97 1.64 1.48 25.84%
P/EPS -118.74 -51.54 -12.94 -14.81 -13.15 -9.93 -10.98 388.31%
EY -0.84 -1.94 -7.73 -6.75 -7.61 -10.07 -9.10 -79.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.57 0.64 0.61 0.52 0.47 54.14%

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