[PINEPAC] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 537.88%
YoY- 209.35%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 72,700 50,788 43,658 49,844 45,158 39,276 34,510 13.21%
PBT 9,830 2,516 -434 2,848 672 -2,064 -2,538 -
Tax -5,330 -1,838 -1,036 -2,006 -1,442 -810 2,538 -
NP 4,500 678 -1,470 842 -770 -2,874 0 -
-
NP to SH 5,806 954 -1,392 842 -770 -2,874 -3,196 -
-
Tax Rate 54.22% 73.05% - 70.44% 214.58% - - -
Total Cost 68,200 50,110 45,128 49,002 45,928 42,150 34,510 12.01%
-
Net Worth 133,178 131,175 234,521 90,214 91,807 115,259 119,476 1.82%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 133,178 131,175 234,521 90,214 91,807 115,259 119,476 1.82%
NOSH 149,639 149,062 151,304 150,357 148,076 149,687 149,345 0.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.19% 1.33% -3.37% 1.69% -1.71% -7.32% 0.00% -
ROE 4.36% 0.73% -0.59% 0.93% -0.84% -2.49% -2.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.58 34.07 28.85 33.15 30.50 26.24 23.11 13.17%
EPS 3.88 0.64 -0.92 0.56 -0.52 -1.92 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 1.55 0.60 0.62 0.77 0.80 1.79%
Adjusted Per Share Value based on latest NOSH - 149,615
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.53 33.90 29.14 33.27 30.14 26.22 23.04 13.21%
EPS 3.88 0.64 -0.93 0.56 -0.51 -1.92 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.889 0.8756 1.5655 0.6022 0.6129 0.7694 0.7976 1.82%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.80 0.51 0.46 0.80 0.63 0.38 0.73 -
P/RPS 1.65 1.50 1.59 2.41 2.07 1.45 3.16 -10.25%
P/EPS 20.62 79.69 -50.00 142.86 -121.15 -19.79 -34.11 -
EY 4.85 1.25 -2.00 0.70 -0.83 -5.05 -2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.58 0.30 1.33 1.02 0.49 0.91 -0.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 21/02/06 25/02/05 25/02/04 25/02/03 26/02/02 -
Price 0.71 0.56 0.47 0.75 0.69 0.36 0.72 -
P/RPS 1.46 1.64 1.63 2.26 2.26 1.37 3.12 -11.88%
P/EPS 18.30 87.50 -51.09 133.93 -132.69 -18.75 -33.64 -
EY 5.46 1.14 -1.96 0.75 -0.75 -5.33 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.64 0.30 1.25 1.11 0.47 0.90 -1.94%

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