[PINEPAC] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 104.84%
YoY- -81.03%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 27,594 30,969 36,083 39,953 42,696 43,285 44,674 -27.45%
PBT -16,261 -1,808 -4,705 -3,614 -10,725 -5,580 -4,781 125.99%
Tax -1,582 -2,423 -5,311 -5,166 -5,539 -5,436 2,555 -
NP -17,843 -4,231 -10,016 -8,780 -16,264 -11,016 -2,226 300.01%
-
NP to SH -12,122 -431 -5,379 484 -10,005 -6,737 -1,290 344.69%
-
Tax Rate - - - - - - - -
Total Cost 45,437 35,200 46,099 48,733 58,960 54,301 46,900 -2.08%
-
Net Worth 155,796 221,709 113,851 122,839 112,353 86,886 118,345 20.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 155,796 221,709 113,851 122,839 112,353 86,886 118,345 20.09%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -64.66% -13.66% -27.76% -21.98% -38.09% -25.45% -4.98% -
ROE -7.78% -0.19% -4.72% 0.39% -8.90% -7.75% -1.09% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.42 20.67 24.09 26.67 28.50 28.89 29.82 -27.44%
EPS -8.09 -0.29 -3.59 0.32 -6.68 -4.50 -0.86 345.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.48 0.76 0.82 0.75 0.58 0.79 20.09%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.37 20.62 24.02 26.60 28.43 28.82 29.74 -27.44%
EPS -8.07 -0.29 -3.58 0.32 -6.66 -4.49 -0.86 344.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0372 1.476 0.758 0.8178 0.748 0.5784 0.7879 20.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.335 0.335 0.295 0.31 0.38 0.43 0.45 -
P/RPS 1.82 1.62 1.22 1.16 1.33 1.49 1.51 13.24%
P/EPS -4.14 -116.44 -8.22 95.95 -5.69 -9.56 -52.26 -81.52%
EY -24.15 -0.86 -12.17 1.04 -17.58 -10.46 -1.91 441.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.39 0.38 0.51 0.74 0.57 -31.92%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 28/05/12 -
Price 0.35 0.30 0.365 0.29 0.40 0.41 0.38 -
P/RPS 1.90 1.45 1.52 1.09 1.40 1.42 1.27 30.77%
P/EPS -4.33 -104.27 -10.17 89.76 -5.99 -9.12 -44.13 -78.69%
EY -23.12 -0.96 -9.84 1.11 -16.70 -10.97 -2.27 369.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.48 0.35 0.53 0.71 0.48 -20.52%

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