[PINEPAC] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -20.87%
YoY- -1299.6%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 28,325 27,320 25,899 24,503 22,405 23,562 25,594 6.98%
PBT -24,770 -26,240 -33,362 -39,883 -32,831 -20,747 -13,188 52.17%
Tax 534 534 914 739 734 606 571 -4.36%
NP -24,236 -25,706 -32,448 -39,144 -32,097 -20,141 -12,617 54.46%
-
NP to SH -20,542 -21,716 -27,117 -34,990 -28,949 -17,555 -11,194 49.83%
-
Tax Rate - - - - - - - -
Total Cost 52,561 53,026 58,347 63,647 54,502 43,703 38,211 23.66%
-
Net Worth 119,843 127,333 134,823 140,815 142,313 158,792 100,368 12.53%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 119,843 127,333 134,823 140,815 142,313 158,792 100,368 12.53%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -85.56% -94.09% -125.29% -159.75% -143.26% -85.48% -49.30% -
ROE -17.14% -17.05% -20.11% -24.85% -20.34% -11.06% -11.15% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.91 18.24 17.29 16.36 14.96 15.73 17.08 7.01%
EPS -13.71 -14.50 -18.10 -23.36 -19.32 -11.72 -7.47 49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.85 0.90 0.94 0.95 1.06 0.67 12.53%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.86 18.19 17.24 16.31 14.92 15.69 17.04 6.99%
EPS -13.68 -14.46 -18.05 -23.29 -19.27 -11.69 -7.45 49.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7979 0.8477 0.8976 0.9375 0.9475 1.0572 0.6682 12.54%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.22 0.24 0.28 0.235 0.23 0.22 0.29 -
P/RPS 1.16 1.32 1.62 1.44 1.54 1.40 1.70 -22.47%
P/EPS -1.60 -1.66 -1.55 -1.01 -1.19 -1.88 -3.88 -44.56%
EY -62.33 -60.40 -64.65 -99.39 -84.02 -53.27 -25.77 80.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.31 0.25 0.24 0.21 0.43 -24.85%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 -
Price 0.20 0.24 0.255 0.28 0.215 0.235 0.26 -
P/RPS 1.06 1.32 1.47 1.71 1.44 1.49 1.52 -21.34%
P/EPS -1.46 -1.66 -1.41 -1.20 -1.11 -2.01 -3.48 -43.92%
EY -68.56 -60.40 -70.99 -83.42 -89.88 -49.87 -28.74 78.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.28 0.30 0.23 0.22 0.39 -25.63%

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