[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 1578.51%
YoY- 1615.56%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 768 1,492 1,060 4,652 21,180 28,864 24,844 -43.96%
PBT -18,748 -13,064 -10,820 602,128 -31,600 -23,884 -29,764 -7.41%
Tax 0 0 0 -147,480 0 0 0 -
NP -18,748 -13,064 -10,820 454,648 -31,600 -23,884 -29,764 -7.41%
-
NP to SH -15,964 -10,680 -8,408 429,388 -28,332 -20,732 -25,428 -7.46%
-
Tax Rate - - - 24.49% - - - -
Total Cost 19,516 14,556 11,880 -449,996 52,780 52,748 54,608 -15.75%
-
Net Worth 193,247 197,741 206,729 223,207 82,392 119,843 142,313 5.22%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 17,976 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 193,247 197,741 206,729 223,207 82,392 119,843 142,313 5.22%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -2,441.15% -875.60% -1,020.75% 9,773.17% -149.20% -82.75% -119.80% -
ROE -8.26% -5.40% -4.07% 192.37% -34.39% -17.30% -17.87% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.51 1.00 0.71 3.11 14.14 19.27 16.58 -44.00%
EPS -10.64 -7.12 -5.60 286.64 -18.92 -13.84 -16.96 -7.47%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.32 1.38 1.49 0.55 0.80 0.95 5.22%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.51 0.99 0.71 3.10 14.10 19.22 16.54 -43.98%
EPS -10.63 -7.11 -5.60 285.87 -18.86 -13.80 -16.93 -7.46%
DPS 11.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2866 1.3165 1.3763 1.486 0.5485 0.7979 0.9475 5.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.33 0.495 0.30 0.275 0.475 0.22 0.23 -
P/RPS 64.37 49.70 42.40 8.86 3.36 1.14 1.39 89.44%
P/EPS -3.10 -6.94 -5.35 0.10 -2.51 -1.59 -1.35 14.85%
EY -32.29 -14.40 -18.71 1,042.30 -39.82 -62.91 -73.80 -12.86%
DY 36.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.22 0.18 0.86 0.28 0.24 1.34%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 24/11/21 30/11/20 25/11/19 28/11/18 29/11/17 30/11/16 -
Price 0.425 0.51 0.475 0.31 0.365 0.20 0.215 -
P/RPS 82.90 51.21 67.13 9.98 2.58 1.04 1.30 99.81%
P/EPS -3.99 -7.15 -8.46 0.11 -1.93 -1.45 -1.27 21.01%
EY -25.07 -13.98 -11.82 924.62 -51.82 -69.20 -78.95 -17.39%
DY 28.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.34 0.21 0.66 0.25 0.23 6.19%

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