[PINEPAC] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 26.83%
YoY- -391.01%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 27,918 26,036 29,444 34,628 38,812 45,476 52,182 -9.89%
PBT -30,232 8,040 -7,320 -48,196 3,468 -462 1,886 -
Tax 0 -266 -280 -922 -2,718 -3,258 -2,900 -
NP -30,232 7,774 -7,600 -49,118 750 -3,720 -1,014 76.00%
-
NP to SH -25,088 9,782 -6,462 -40,840 14,034 -408 2,718 -
-
Tax Rate - 3.31% - - 78.37% - 153.76% -
Total Cost 58,150 18,262 37,044 83,746 38,062 49,196 53,196 1.49%
-
Net Worth 140,815 110,854 115,349 149,804 122,839 119,843 116,485 3.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 140,815 110,854 115,349 149,804 122,839 119,843 116,485 3.20%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,340 0.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -108.29% 29.86% -25.81% -141.84% 1.93% -8.18% -1.94% -
ROE -17.82% 8.82% -5.60% -27.26% 11.42% -0.34% 2.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.64 17.38 19.66 23.12 25.91 30.36 34.94 -9.93%
EPS -16.74 6.52 -4.32 -27.26 9.36 -0.28 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.74 0.77 1.00 0.82 0.80 0.78 3.15%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.59 17.33 19.60 23.05 25.84 30.28 34.74 -9.88%
EPS -16.70 6.51 -4.30 -27.19 9.34 -0.27 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9375 0.738 0.7679 0.9973 0.8178 0.7979 0.7755 3.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.235 0.24 0.31 0.33 0.31 0.47 0.54 -
P/RPS 1.26 1.38 1.58 1.43 1.20 1.55 1.55 -3.39%
P/EPS -1.40 3.68 -7.19 -1.21 3.31 -172.57 29.67 -
EY -71.26 27.21 -13.91 -82.61 30.22 -0.58 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.40 0.33 0.38 0.59 0.69 -15.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 21/02/14 27/02/13 29/02/12 18/01/11 -
Price 0.28 0.27 0.32 0.365 0.29 0.50 0.55 -
P/RPS 1.50 1.55 1.63 1.58 1.12 1.65 1.57 -0.75%
P/EPS -1.67 4.13 -7.42 -1.34 3.10 -183.58 30.22 -
EY -59.81 24.18 -13.48 -74.69 32.30 -0.54 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.42 0.37 0.35 0.63 0.71 -13.36%

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