[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 289.68%
YoY- 258.05%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 21,180 28,864 24,844 29,472 34,308 33,144 46,644 -12.32%
PBT -31,600 -23,884 -29,764 18,572 -13,840 -71,636 -13,824 14.76%
Tax 0 0 0 -512 -500 -1,296 -4,660 -
NP -31,600 -23,884 -29,764 18,060 -14,340 -72,932 -18,484 9.34%
-
NP to SH -28,332 -20,732 -25,428 20,148 -12,748 -55,812 -9,048 20.94%
-
Tax Rate - - - 2.76% - - - -
Total Cost 52,780 52,748 54,608 11,412 48,648 106,076 65,128 -3.44%
-
Net Worth 82,392 119,843 142,313 112,353 116,847 155,796 112,353 -5.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 82,392 119,843 142,313 112,353 116,847 155,796 112,353 -5.03%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -149.20% -82.75% -119.80% 61.28% -41.80% -220.05% -39.63% -
ROE -34.39% -17.30% -17.87% 17.93% -10.91% -35.82% -8.05% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.14 19.27 16.58 19.67 22.90 22.12 31.14 -12.32%
EPS -18.92 -13.84 -16.96 13.44 -8.52 -37.24 -6.04 20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.80 0.95 0.75 0.78 1.04 0.75 -5.03%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.10 19.22 16.54 19.62 22.84 22.07 31.05 -12.32%
EPS -18.86 -13.80 -16.93 13.41 -8.49 -37.16 -6.02 20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5485 0.7979 0.9475 0.748 0.7779 1.0372 0.748 -5.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.475 0.22 0.23 0.27 0.405 0.335 0.38 -
P/RPS 3.36 1.14 1.39 1.37 1.77 1.51 1.22 18.38%
P/EPS -2.51 -1.59 -1.35 2.01 -4.76 -0.90 -6.29 -14.19%
EY -39.82 -62.91 -73.80 49.81 -21.01 -111.21 -15.89 16.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.28 0.24 0.36 0.52 0.32 0.51 9.09%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 30/11/16 27/11/15 26/11/14 21/11/13 26/11/12 -
Price 0.365 0.20 0.215 0.26 0.355 0.35 0.40 -
P/RPS 2.58 1.04 1.30 1.32 1.55 1.58 1.28 12.38%
P/EPS -1.93 -1.45 -1.27 1.93 -4.17 -0.94 -6.62 -18.56%
EY -51.82 -69.20 -78.95 51.73 -23.97 -106.45 -15.10 22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.25 0.23 0.35 0.46 0.34 0.53 3.72%

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