[PINEPAC] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -1211.36%
YoY- -316.98%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 28,877 27,594 30,969 36,083 39,953 42,696 43,285 -23.59%
PBT -27,642 -16,261 -1,808 -4,705 -3,614 -10,725 -5,580 189.75%
Tax -1,524 -1,582 -2,423 -5,311 -5,166 -5,539 -5,436 -57.06%
NP -29,166 -17,843 -4,231 -10,016 -8,780 -16,264 -11,016 91.04%
-
NP to SH -27,869 -12,122 -431 -5,379 484 -10,005 -6,737 157.02%
-
Tax Rate - - - - - - - -
Total Cost 58,043 45,437 35,200 46,099 48,733 58,960 54,301 4.53%
-
Net Worth 149,804 155,796 221,709 113,851 122,839 112,353 86,886 43.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 149,804 155,796 221,709 113,851 122,839 112,353 86,886 43.64%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -101.00% -64.66% -13.66% -27.76% -21.98% -38.09% -25.45% -
ROE -18.60% -7.78% -0.19% -4.72% 0.39% -8.90% -7.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.28 18.42 20.67 24.09 26.67 28.50 28.89 -23.57%
EPS -18.60 -8.09 -0.29 -3.59 0.32 -6.68 -4.50 156.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.04 1.48 0.76 0.82 0.75 0.58 43.64%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.22 18.37 20.62 24.02 26.60 28.43 28.82 -23.61%
EPS -18.55 -8.07 -0.29 -3.58 0.32 -6.66 -4.49 156.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9973 1.0372 1.476 0.758 0.8178 0.748 0.5784 43.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.33 0.335 0.335 0.295 0.31 0.38 0.43 -
P/RPS 1.71 1.82 1.62 1.22 1.16 1.33 1.49 9.58%
P/EPS -1.77 -4.14 -116.44 -8.22 95.95 -5.69 -9.56 -67.41%
EY -56.37 -24.15 -0.86 -12.17 1.04 -17.58 -10.46 206.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.23 0.39 0.38 0.51 0.74 -41.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 21/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 -
Price 0.365 0.35 0.30 0.365 0.29 0.40 0.41 -
P/RPS 1.89 1.90 1.45 1.52 1.09 1.40 1.42 20.93%
P/EPS -1.96 -4.33 -104.27 -10.17 89.76 -5.99 -9.12 -64.02%
EY -50.97 -23.12 -0.96 -9.84 1.11 -16.70 -10.97 177.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.20 0.48 0.35 0.53 0.71 -35.16%

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