[PINEPAC] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 33.23%
YoY- -245.96%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 30,035 32,918 32,627 30,904 28,877 27,594 30,969 -2.01%
PBT -11,274 -17,265 -31,714 -18,925 -27,642 -16,261 -1,808 237.65%
Tax 1,702 1,581 1,382 31 -1,524 -1,582 -2,423 -
NP -9,572 -15,684 -30,332 -18,894 -29,166 -17,843 -4,231 72.07%
-
NP to SH -9,176 -15,600 -26,366 -18,609 -27,869 -12,122 -431 663.89%
-
Tax Rate - - - - - - - -
Total Cost 39,607 48,602 62,959 49,798 58,043 45,437 35,200 8.15%
-
Net Worth 115,349 116,847 119,843 149,804 149,804 155,796 221,709 -35.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 115,349 116,847 119,843 149,804 149,804 155,796 221,709 -35.23%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -31.87% -47.65% -92.97% -61.14% -101.00% -64.66% -13.66% -
ROE -7.95% -13.35% -22.00% -12.42% -18.60% -7.78% -0.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.05 21.97 21.78 20.63 19.28 18.42 20.67 -2.00%
EPS -6.13 -10.41 -17.60 -12.42 -18.60 -8.09 -0.29 660.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.80 1.00 1.00 1.04 1.48 -35.23%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.00 21.92 21.72 20.57 19.22 18.37 20.62 -2.00%
EPS -6.11 -10.39 -17.55 -12.39 -18.55 -8.07 -0.29 658.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7679 0.7779 0.7979 0.9973 0.9973 1.0372 1.476 -35.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.31 0.405 0.43 0.35 0.33 0.335 0.335 -
P/RPS 1.55 1.84 1.97 1.70 1.71 1.82 1.62 -2.89%
P/EPS -5.06 -3.89 -2.44 -2.82 -1.77 -4.14 -116.44 -87.56%
EY -19.76 -25.71 -40.93 -35.49 -56.37 -24.15 -0.86 703.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.54 0.35 0.33 0.32 0.23 44.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 21/08/14 22/05/14 21/02/14 21/11/13 29/08/13 -
Price 0.32 0.355 0.42 0.355 0.365 0.35 0.30 -
P/RPS 1.60 1.62 1.93 1.72 1.89 1.90 1.45 6.76%
P/EPS -5.22 -3.41 -2.39 -2.86 -1.96 -4.33 -104.27 -86.34%
EY -19.14 -29.33 -41.91 -34.99 -50.97 -23.12 -0.96 631.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.53 0.36 0.37 0.34 0.20 63.76%

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