[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 153.06%
YoY- 412.85%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 50,492 85,604 69,096 49,640 52,252 55,400 47,160 1.14%
PBT -3,596 12,728 13,000 6,252 2,732 1,948 268 -
Tax -292 -3,784 -5,380 -2,492 -1,820 -1,816 -1,524 -24.05%
NP -3,888 8,944 7,620 3,760 912 132 -1,256 20.70%
-
NP to SH -4,128 8,200 8,392 3,672 716 132 -1,256 21.91%
-
Tax Rate - 29.73% 41.38% 39.86% 66.62% 93.22% 568.66% -
Total Cost 54,380 76,660 61,476 45,880 51,340 55,268 48,416 1.95%
-
Net Worth 119,652 127,189 131,874 133,937 137,233 99,000 92,704 4.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 119,652 127,189 131,874 133,937 137,233 99,000 92,704 4.34%
NOSH 149,565 149,635 149,857 150,491 149,166 165,000 149,523 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -7.70% 10.45% 11.03% 7.57% 1.75% 0.24% -2.66% -
ROE -3.45% 6.45% 6.36% 2.74% 0.52% 0.13% -1.35% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.76 57.21 46.11 32.99 35.03 33.58 31.54 1.13%
EPS -2.76 5.48 5.60 2.44 0.48 0.08 -0.84 21.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.85 0.88 0.89 0.92 0.60 0.62 4.33%
Adjusted Per Share Value based on latest NOSH - 150,491
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.71 57.14 46.12 33.14 34.88 36.98 31.48 1.14%
EPS -2.76 5.47 5.60 2.45 0.48 0.09 -0.84 21.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7987 0.849 0.8803 0.8941 0.9161 0.6609 0.6188 4.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.45 0.50 0.79 0.45 0.47 0.37 0.69 -
P/RPS 1.33 0.87 1.71 1.36 1.34 1.10 2.19 -7.96%
P/EPS -16.30 9.12 14.11 18.44 97.92 462.50 -82.14 -23.60%
EY -6.13 10.96 7.09 5.42 1.02 0.22 -1.22 30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.90 0.51 0.51 0.62 1.11 -10.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 28/11/07 30/11/06 24/11/05 23/11/04 18/11/03 -
Price 0.45 0.34 0.79 0.54 0.46 0.87 0.63 -
P/RPS 1.33 0.59 1.71 1.64 1.31 2.59 2.00 -6.56%
P/EPS -16.30 6.20 14.11 22.13 95.83 1,087.50 -75.00 -22.44%
EY -6.13 16.12 7.09 4.52 1.04 0.09 -1.33 28.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.90 0.61 0.50 1.45 1.02 -9.50%

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