[PINEPAC] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 34.83%
YoY- 43.5%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 39,278 39,267 42,432 43,696 42,218 50,996 61,122 -25.51%
PBT -7,720 -7,226 -2,757 -4,288 -6,791 -2,710 -32,250 -61.41%
Tax -2,396 -1,364 -1,545 -1,624 -1,292 -2,165 6,762 -
NP -10,116 -8,590 -4,302 -5,912 -8,083 -4,875 -25,488 -45.96%
-
NP to SH -6,721 -6,815 -4,142 -4,362 -6,693 -3,611 -13,935 -38.47%
-
Tax Rate - - - - - - - -
Total Cost 49,394 47,857 46,734 49,608 50,301 55,871 86,610 -31.20%
-
Net Worth 114,644 115,281 117,104 122,006 119,652 124,281 122,931 -4.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 114,644 115,281 117,104 122,006 119,652 124,281 122,931 -4.54%
NOSH 148,888 149,715 150,134 150,625 149,565 151,562 149,915 -0.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -25.75% -21.88% -10.14% -13.53% -19.15% -9.56% -41.70% -
ROE -5.86% -5.91% -3.54% -3.58% -5.59% -2.91% -11.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.38 26.23 28.26 29.01 28.23 33.65 40.77 -25.17%
EPS -4.51 -4.55 -2.76 -2.90 -4.47 -2.38 -9.30 -38.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.81 0.80 0.82 0.82 -4.10%
Adjusted Per Share Value based on latest NOSH - 150,625
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.15 26.14 28.25 29.09 28.11 33.95 40.69 -25.50%
EPS -4.47 -4.54 -2.76 -2.90 -4.46 -2.40 -9.28 -38.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7633 0.7675 0.7796 0.8123 0.7966 0.8274 0.8184 -4.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.32 0.36 0.44 0.43 0.45 0.47 0.38 -
P/RPS 1.21 1.37 1.56 1.48 1.59 1.40 0.93 19.16%
P/EPS -7.09 -7.91 -15.95 -14.85 -10.06 -19.73 -4.09 44.25%
EY -14.11 -12.64 -6.27 -6.73 -9.94 -5.07 -24.46 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.56 0.53 0.56 0.57 0.46 -5.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 26/05/10 23/02/10 25/11/09 28/08/09 25/05/09 -
Price 0.46 0.37 0.36 0.43 0.45 0.48 0.54 -
P/RPS 1.74 1.41 1.27 1.48 1.59 1.43 1.32 20.20%
P/EPS -10.19 -8.13 -13.05 -14.85 -10.06 -20.15 -5.81 45.38%
EY -9.81 -12.30 -7.66 -6.73 -9.94 -4.96 -17.21 -31.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.46 0.53 0.56 0.59 0.66 -6.15%

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