[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 70.96%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 52,252 55,400 47,160 42,736 37,048 38,276 53,816 0.03%
PBT 2,732 1,948 268 -92 28 3,340 -15,200 -
Tax -1,820 -1,816 -1,524 -1,396 -28 -2,308 15,200 -
NP 912 132 -1,256 -1,488 0 1,032 0 -100.00%
-
NP to SH 716 132 -1,256 -1,488 -1,228 1,032 -17,816 -
-
Tax Rate 66.62% 93.22% 568.66% - 100.00% 69.10% - -
Total Cost 51,340 55,268 48,416 44,224 37,048 37,244 53,816 0.05%
-
Net Worth 137,233 99,000 92,704 116,063 118,414 122,929 -64,485 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 137,233 99,000 92,704 116,063 118,414 122,929 -64,485 -
NOSH 149,166 165,000 149,523 148,800 146,190 151,764 149,966 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.75% 0.24% -2.66% -3.48% 0.00% 2.70% 0.00% -
ROE 0.52% 0.13% -1.35% -1.28% -1.04% 0.84% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 35.03 33.58 31.54 28.72 25.34 25.22 35.89 0.02%
EPS 0.48 0.08 -0.84 -1.00 -0.84 0.68 -11.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.60 0.62 0.78 0.81 0.81 -0.43 -
Adjusted Per Share Value based on latest NOSH - 148,800
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 34.79 36.88 31.40 28.45 24.66 25.48 35.83 0.03%
EPS 0.48 0.09 -0.84 -0.99 -0.82 0.69 -11.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9136 0.6591 0.6172 0.7727 0.7883 0.8184 -0.4293 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.47 0.37 0.69 0.39 0.60 1.08 0.00 -
P/RPS 1.34 1.10 2.19 1.36 2.37 4.28 0.00 -100.00%
P/EPS 97.92 462.50 -82.14 -39.00 -71.43 158.82 0.00 -100.00%
EY 1.02 0.22 -1.22 -2.56 -1.40 0.63 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 1.11 0.50 0.74 1.33 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 23/11/04 18/11/03 11/11/02 20/11/01 24/11/00 25/11/99 -
Price 0.46 0.87 0.63 0.41 0.83 1.01 0.00 -
P/RPS 1.31 2.59 2.00 1.43 3.28 4.00 0.00 -100.00%
P/EPS 95.83 1,087.50 -75.00 -41.00 -98.81 148.53 0.00 -100.00%
EY 1.04 0.09 -1.33 -2.44 -1.01 0.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.45 1.02 0.53 1.02 1.25 0.00 -100.00%

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