[PINEPAC] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 41,912 47,656 51,405 39,519 31,852 27,162 41,872 0.01%
PBT -6,214 -1,366 -1,665 -2,971 -4,153 1,590 106,864 -
Tax -1,256 -2,431 -2,512 -1,619 4,153 -1,295 -2,045 -7.79%
NP -7,470 -3,797 -4,177 -4,590 0 295 104,819 -
-
NP to SH -6,921 -3,980 -4,177 -4,590 -5,124 295 104,819 -
-
Tax Rate - - - - - 81.45% 1.91% -
Total Cost 49,382 51,453 55,582 44,109 31,852 26,867 -62,947 -
-
Net Worth 130,137 100,248 89,827 94,345 119,859 119,474 121,342 1.17%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 130,137 100,248 89,827 94,345 119,859 119,474 121,342 1.17%
NOSH 149,583 149,624 149,713 149,755 149,824 147,499 149,805 -0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -17.82% -7.97% -8.13% -11.61% 0.00% 1.09% 250.33% -
ROE -5.32% -3.97% -4.65% -4.87% -4.28% 0.25% 86.38% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.02 31.85 34.34 26.39 21.26 18.41 27.95 0.04%
EPS -4.62 -2.66 -2.79 -3.06 -3.42 0.20 69.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.67 0.60 0.63 0.80 0.81 0.81 1.19%
Adjusted Per Share Value based on latest NOSH - 150,294
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.90 31.73 34.22 26.31 21.21 18.08 27.88 0.01%
EPS -4.61 -2.65 -2.78 -3.06 -3.41 0.20 69.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8664 0.6674 0.598 0.6281 0.798 0.7954 0.8078 1.17%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.43 0.44 0.40 0.38 0.62 0.56 1.32 -
P/RPS 1.53 1.38 1.16 1.44 2.92 3.04 4.72 -17.11%
P/EPS -9.29 -16.54 -14.34 -12.40 -18.13 280.00 1.89 -
EY -10.76 -6.05 -6.97 -8.07 -5.52 0.36 53.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.67 0.60 0.78 0.69 1.63 -18.14%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 25/08/04 19/08/03 20/08/02 21/08/01 17/10/00 -
Price 0.46 0.44 0.37 0.72 0.55 0.85 1.24 -
P/RPS 1.64 1.38 1.08 2.73 2.59 4.62 4.44 -15.28%
P/EPS -9.94 -16.54 -13.26 -23.49 -16.08 425.00 1.77 -
EY -10.06 -6.05 -7.54 -4.26 -6.22 0.24 56.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.62 1.14 0.69 1.05 1.53 -16.18%

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