[PINEPAC] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -4.25%
YoY- 72.76%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 22,405 23,562 25,594 25,782 26,277 27,486 27,587 -12.91%
PBT -32,831 -20,747 -13,188 -5,574 -5,151 -13,254 -18,884 44.44%
Tax 734 606 571 301 291 294 1,534 -38.74%
NP -32,097 -20,141 -12,617 -5,273 -4,860 -12,960 -17,350 50.53%
-
NP to SH -28,949 -17,555 -11,194 -2,500 -2,398 -10,622 -13,659 64.77%
-
Tax Rate - - - - - - - -
Total Cost 54,502 43,703 38,211 31,055 31,137 40,446 44,937 13.68%
-
Net Worth 142,313 158,792 100,368 110,854 112,353 109,356 112,353 17.01%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 142,313 158,792 100,368 110,854 112,353 109,356 112,353 17.01%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -143.26% -85.48% -49.30% -20.45% -18.50% -47.15% -62.89% -
ROE -20.34% -11.06% -11.15% -2.26% -2.13% -9.71% -12.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.96 15.73 17.08 17.21 17.54 18.35 18.42 -12.91%
EPS -19.32 -11.72 -7.47 -1.67 -1.60 -7.09 -9.12 64.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.06 0.67 0.74 0.75 0.73 0.75 17.01%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.92 15.69 17.04 17.16 17.49 18.30 18.37 -12.91%
EPS -19.27 -11.69 -7.45 -1.66 -1.60 -7.07 -9.09 64.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9475 1.0572 0.6682 0.738 0.748 0.728 0.748 17.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.23 0.22 0.29 0.24 0.27 0.29 0.30 -
P/RPS 1.54 1.40 1.70 1.39 1.54 1.58 1.63 -3.70%
P/EPS -1.19 -1.88 -3.88 -14.38 -16.87 -4.09 -3.29 -49.14%
EY -84.02 -53.27 -25.77 -6.95 -5.93 -24.45 -30.39 96.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.43 0.32 0.36 0.40 0.40 -28.79%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 27/05/16 29/02/16 27/11/15 27/08/15 26/05/15 -
Price 0.215 0.235 0.26 0.27 0.26 0.215 0.345 -
P/RPS 1.44 1.49 1.52 1.57 1.48 1.17 1.87 -15.94%
P/EPS -1.11 -2.01 -3.48 -16.18 -16.24 -3.03 -3.78 -55.72%
EY -89.88 -49.87 -28.74 -6.18 -6.16 -32.98 -26.43 125.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.39 0.36 0.35 0.29 0.46 -36.92%

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