[PINEPAC] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -294.41%
YoY- -265.32%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 62,888 72,700 50,788 43,658 49,844 45,158 39,276 8.15%
PBT 2,110 9,830 2,516 -434 2,848 672 -2,064 -
Tax -1,506 -5,330 -1,838 -1,036 -2,006 -1,442 -810 10.87%
NP 604 4,500 678 -1,470 842 -770 -2,874 -
-
NP to SH 884 5,806 954 -1,392 842 -770 -2,874 -
-
Tax Rate 71.37% 54.22% 73.05% - 70.44% 214.58% - -
Total Cost 62,284 68,200 50,110 45,128 49,002 45,928 42,150 6.71%
-
Net Worth 123,759 133,178 131,175 234,521 90,214 91,807 115,259 1.19%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 123,759 133,178 131,175 234,521 90,214 91,807 115,259 1.19%
NOSH 147,333 149,639 149,062 151,304 150,357 148,076 149,687 -0.26%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.96% 6.19% 1.33% -3.37% 1.69% -1.71% -7.32% -
ROE 0.71% 4.36% 0.73% -0.59% 0.93% -0.84% -2.49% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.68 48.58 34.07 28.85 33.15 30.50 26.24 8.43%
EPS 0.60 3.88 0.64 -0.92 0.56 -0.52 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.89 0.88 1.55 0.60 0.62 0.77 1.45%
Adjusted Per Share Value based on latest NOSH - 150,862
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 41.87 48.40 33.81 29.07 33.18 30.06 26.15 8.15%
EPS 0.59 3.87 0.64 -0.93 0.56 -0.51 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8239 0.8866 0.8733 1.5613 0.6006 0.6112 0.7673 1.19%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.35 0.80 0.51 0.46 0.80 0.63 0.38 -
P/RPS 0.82 1.65 1.50 1.59 2.41 2.07 1.45 -9.05%
P/EPS 58.33 20.62 79.69 -50.00 142.86 -121.15 -19.79 -
EY 1.71 4.85 1.25 -2.00 0.70 -0.83 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.90 0.58 0.30 1.33 1.02 0.49 -2.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 27/02/07 21/02/06 25/02/05 25/02/04 25/02/03 -
Price 0.38 0.71 0.56 0.47 0.75 0.69 0.36 -
P/RPS 0.89 1.46 1.64 1.63 2.26 2.26 1.37 -6.93%
P/EPS 63.33 18.30 87.50 -51.09 133.93 -132.69 -18.75 -
EY 1.58 5.46 1.14 -1.96 0.75 -0.75 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.80 0.64 0.30 1.25 1.11 0.47 -0.72%

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