[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 44.95%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 33,144 46,644 49,000 50,536 50,492 85,604 69,096 -11.51%
PBT -71,636 -13,824 6,756 -5,572 -3,596 12,728 13,000 -
Tax -1,296 -4,660 -4,248 -4,420 -292 -3,784 -5,380 -21.10%
NP -72,932 -18,484 2,508 -9,992 -3,888 8,944 7,620 -
-
NP to SH -55,812 -9,048 4,024 -3,752 -4,128 8,200 8,392 -
-
Tax Rate - - 62.88% - - 29.73% 41.38% -
Total Cost 106,076 65,128 46,492 60,528 54,380 76,660 61,476 9.50%
-
Net Worth 155,796 112,353 120,119 114,644 119,652 127,189 131,874 2.81%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 155,796 112,353 120,119 114,644 119,652 127,189 131,874 2.81%
NOSH 149,804 149,804 150,149 148,888 149,565 149,635 149,857 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -220.05% -39.63% 5.12% -19.77% -7.70% 10.45% 11.03% -
ROE -35.82% -8.05% 3.35% -3.27% -3.45% 6.45% 6.36% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.12 31.14 32.63 33.94 33.76 57.21 46.11 -11.51%
EPS -37.24 -6.04 2.68 -2.52 -2.76 5.48 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.75 0.80 0.77 0.80 0.85 0.88 2.82%
Adjusted Per Share Value based on latest NOSH - 148,888
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.07 31.05 32.62 33.64 33.62 56.99 46.00 -11.51%
EPS -37.16 -6.02 2.68 -2.50 -2.75 5.46 5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0372 0.748 0.7997 0.7633 0.7966 0.8468 0.878 2.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.335 0.38 0.40 0.32 0.45 0.50 0.79 -
P/RPS 1.51 1.22 1.23 0.94 1.33 0.87 1.71 -2.04%
P/EPS -0.90 -6.29 14.93 -12.70 -16.30 9.12 14.11 -
EY -111.21 -15.89 6.70 -7.88 -6.13 10.96 7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 0.50 0.42 0.56 0.59 0.90 -15.81%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 26/11/12 23/11/11 24/11/10 25/11/09 26/11/08 28/11/07 -
Price 0.35 0.40 0.49 0.46 0.45 0.34 0.79 -
P/RPS 1.58 1.28 1.50 1.36 1.33 0.59 1.71 -1.30%
P/EPS -0.94 -6.62 18.28 -18.25 -16.30 6.20 14.11 -
EY -106.45 -15.10 5.47 -5.48 -6.13 16.12 7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.53 0.61 0.60 0.56 0.40 0.90 -14.96%

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