[PINEPAC] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 22.5%
YoY- -142.25%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 27,960 28,325 27,320 25,899 24,503 22,405 23,562 12.05%
PBT -22,338 -24,770 -26,240 -33,362 -39,883 -32,831 -20,747 5.03%
Tax 534 534 534 914 739 734 606 -8.06%
NP -21,804 -24,236 -25,706 -32,448 -39,144 -32,097 -20,141 5.41%
-
NP to SH -18,930 -20,542 -21,716 -27,117 -34,990 -28,949 -17,555 5.14%
-
Tax Rate - - - - - - - -
Total Cost 49,764 52,561 53,026 58,347 63,647 54,502 43,703 9.01%
-
Net Worth 110,854 119,843 127,333 134,823 140,815 142,313 158,792 -21.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 110,854 119,843 127,333 134,823 140,815 142,313 158,792 -21.25%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -77.98% -85.56% -94.09% -125.29% -159.75% -143.26% -85.48% -
ROE -17.08% -17.14% -17.05% -20.11% -24.85% -20.34% -11.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.66 18.91 18.24 17.29 16.36 14.96 15.73 12.02%
EPS -12.64 -13.71 -14.50 -18.10 -23.36 -19.32 -11.72 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.80 0.85 0.90 0.94 0.95 1.06 -21.25%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.61 18.86 18.19 17.24 16.31 14.92 15.69 12.01%
EPS -12.60 -13.68 -14.46 -18.05 -23.29 -19.27 -11.69 5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.738 0.7979 0.8477 0.8976 0.9375 0.9475 1.0572 -21.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.19 0.22 0.24 0.28 0.235 0.23 0.22 -
P/RPS 1.02 1.16 1.32 1.62 1.44 1.54 1.40 -18.98%
P/EPS -1.50 -1.60 -1.66 -1.55 -1.01 -1.19 -1.88 -13.94%
EY -66.51 -62.33 -60.40 -64.65 -99.39 -84.02 -53.27 15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.28 0.31 0.25 0.24 0.21 15.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.185 0.20 0.24 0.255 0.28 0.215 0.235 -
P/RPS 0.99 1.06 1.32 1.47 1.71 1.44 1.49 -23.79%
P/EPS -1.46 -1.46 -1.66 -1.41 -1.20 -1.11 -2.01 -19.14%
EY -68.31 -68.56 -60.40 -70.99 -83.42 -89.88 -49.87 23.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.28 0.28 0.30 0.23 0.22 8.87%

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