[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 117.99%
YoY- 442.42%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 85,604 69,096 49,640 52,252 55,400 47,160 42,736 12.26%
PBT 12,728 13,000 6,252 2,732 1,948 268 -92 -
Tax -3,784 -5,380 -2,492 -1,820 -1,816 -1,524 -1,396 18.06%
NP 8,944 7,620 3,760 912 132 -1,256 -1,488 -
-
NP to SH 8,200 8,392 3,672 716 132 -1,256 -1,488 -
-
Tax Rate 29.73% 41.38% 39.86% 66.62% 93.22% 568.66% - -
Total Cost 76,660 61,476 45,880 51,340 55,268 48,416 44,224 9.59%
-
Net Worth 127,189 131,874 133,937 137,233 99,000 92,704 116,063 1.53%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 127,189 131,874 133,937 137,233 99,000 92,704 116,063 1.53%
NOSH 149,635 149,857 150,491 149,166 165,000 149,523 148,800 0.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.45% 11.03% 7.57% 1.75% 0.24% -2.66% -3.48% -
ROE 6.45% 6.36% 2.74% 0.52% 0.13% -1.35% -1.28% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 57.21 46.11 32.99 35.03 33.58 31.54 28.72 12.15%
EPS 5.48 5.60 2.44 0.48 0.08 -0.84 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.88 0.89 0.92 0.60 0.62 0.78 1.44%
Adjusted Per Share Value based on latest NOSH - 149,166
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 57.14 46.12 33.14 34.88 36.98 31.48 28.53 12.26%
EPS 5.47 5.60 2.45 0.48 0.09 -0.84 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.849 0.8803 0.8941 0.9161 0.6609 0.6188 0.7748 1.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.79 0.45 0.47 0.37 0.69 0.39 -
P/RPS 0.87 1.71 1.36 1.34 1.10 2.19 1.36 -7.16%
P/EPS 9.12 14.11 18.44 97.92 462.50 -82.14 -39.00 -
EY 10.96 7.09 5.42 1.02 0.22 -1.22 -2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.90 0.51 0.51 0.62 1.11 0.50 2.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 30/11/06 24/11/05 23/11/04 18/11/03 11/11/02 -
Price 0.34 0.79 0.54 0.46 0.87 0.63 0.41 -
P/RPS 0.59 1.71 1.64 1.31 2.59 2.00 1.43 -13.70%
P/EPS 6.20 14.11 22.13 95.83 1,087.50 -75.00 -41.00 -
EY 16.12 7.09 4.52 1.04 0.09 -1.33 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.90 0.61 0.50 1.45 1.02 0.53 -4.57%

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