[PINEPAC] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 125.08%
YoY- 104.35%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 81,503 77,376 69,603 62,613 56,521 51,657 48,813 40.61%
PBT -19,248 -19,180 4,805 758 -1,213 -2,900 -3,680 200.41%
Tax 3,849 3,450 -1,939 -1,932 -908 -186 -2,958 -
NP -15,399 -15,730 2,866 -1,174 -2,121 -3,086 -6,638 74.97%
-
NP to SH -5,308 -5,260 4,083 250 -997 -2,177 -5,805 -5.77%
-
Tax Rate - - 40.35% 254.88% - - - -
Total Cost 96,902 93,106 66,737 63,787 58,642 54,743 55,451 44.93%
-
Net Worth 127,189 125,883 134,542 132,675 131,874 130,144 132,222 -2.54%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 127,189 125,883 134,542 132,675 131,874 130,144 132,222 -2.54%
NOSH 149,635 149,861 149,491 149,074 149,857 149,591 150,253 -0.27%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -18.89% -20.33% 4.12% -1.88% -3.75% -5.97% -13.60% -
ROE -4.17% -4.18% 3.03% 0.19% -0.76% -1.67% -4.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.47 51.63 46.56 42.00 37.72 34.53 32.49 40.99%
EPS -3.55 -3.51 2.73 0.17 -0.67 -1.46 -3.86 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.90 0.89 0.88 0.87 0.88 -2.27%
Adjusted Per Share Value based on latest NOSH - 149,074
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.26 51.51 46.34 41.68 37.63 34.39 32.50 40.60%
EPS -3.53 -3.50 2.72 0.17 -0.66 -1.45 -3.86 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8468 0.8381 0.8957 0.8833 0.878 0.8664 0.8803 -2.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.62 0.63 0.80 0.79 0.79 0.51 -
P/RPS 0.92 1.20 1.35 1.90 2.09 2.29 1.57 -29.90%
P/EPS -14.10 -17.66 23.07 477.04 -118.74 -54.28 -13.20 4.48%
EY -7.09 -5.66 4.34 0.21 -0.84 -1.84 -7.58 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.70 0.90 0.90 0.91 0.58 1.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 30/05/08 29/02/08 28/11/07 14/08/07 28/05/07 -
Price 0.34 0.50 0.61 0.71 0.79 0.75 0.50 -
P/RPS 0.62 0.97 1.31 1.69 2.09 2.17 1.54 -45.38%
P/EPS -9.58 -14.25 22.33 423.37 -118.74 -51.54 -12.94 -18.11%
EY -10.43 -7.02 4.48 0.24 -0.84 -1.94 -7.73 22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.68 0.80 0.90 0.86 0.57 -20.98%

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