[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -14.32%
YoY- -150.34%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,644 49,000 50,536 50,492 85,604 69,096 49,640 -1.03%
PBT -13,824 6,756 -5,572 -3,596 12,728 13,000 6,252 -
Tax -4,660 -4,248 -4,420 -292 -3,784 -5,380 -2,492 10.98%
NP -18,484 2,508 -9,992 -3,888 8,944 7,620 3,760 -
-
NP to SH -9,048 4,024 -3,752 -4,128 8,200 8,392 3,672 -
-
Tax Rate - 62.88% - - 29.73% 41.38% 39.86% -
Total Cost 65,128 46,492 60,528 54,380 76,660 61,476 45,880 6.00%
-
Net Worth 112,353 120,119 114,644 119,652 127,189 131,874 133,937 -2.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 112,353 120,119 114,644 119,652 127,189 131,874 133,937 -2.88%
NOSH 149,804 150,149 148,888 149,565 149,635 149,857 150,491 -0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -39.63% 5.12% -19.77% -7.70% 10.45% 11.03% 7.57% -
ROE -8.05% 3.35% -3.27% -3.45% 6.45% 6.36% 2.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.14 32.63 33.94 33.76 57.21 46.11 32.99 -0.95%
EPS -6.04 2.68 -2.52 -2.76 5.48 5.60 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.80 0.77 0.80 0.85 0.88 0.89 -2.80%
Adjusted Per Share Value based on latest NOSH - 149,565
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.05 32.62 33.64 33.62 56.99 46.00 33.05 -1.03%
EPS -6.02 2.68 -2.50 -2.75 5.46 5.59 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.7997 0.7633 0.7966 0.8468 0.878 0.8917 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.40 0.32 0.45 0.50 0.79 0.45 -
P/RPS 1.22 1.23 0.94 1.33 0.87 1.71 1.36 -1.79%
P/EPS -6.29 14.93 -12.70 -16.30 9.12 14.11 18.44 -
EY -15.89 6.70 -7.88 -6.13 10.96 7.09 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.42 0.56 0.59 0.90 0.51 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 23/11/11 24/11/10 25/11/09 26/11/08 28/11/07 30/11/06 -
Price 0.40 0.49 0.46 0.45 0.34 0.79 0.54 -
P/RPS 1.28 1.50 1.36 1.33 0.59 1.71 1.64 -4.04%
P/EPS -6.62 18.28 -18.25 -16.30 6.20 14.11 22.13 -
EY -15.10 5.47 -5.48 -6.13 16.12 7.09 4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.60 0.56 0.40 0.90 0.61 -2.31%

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