[PINEPAC] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -15.89%
YoY- -105.22%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,308 648 1,496 956 2,730 19,494 29,196 -40.39%
PBT -11,020 -15,726 -11,448 -12,450 270,500 -31,930 -22,428 -11.16%
Tax 0 0 0 0 -73,740 0 0 -
NP -11,020 -15,726 -11,448 -12,450 196,760 -31,930 -22,428 -11.16%
-
NP to SH -8,464 -13,062 -9,282 -9,744 186,666 -28,672 -19,516 -12.99%
-
Tax Rate - - - - 27.26% - - -
Total Cost 12,328 16,374 12,944 13,406 -194,030 51,424 51,624 -21.22%
-
Net Worth 176,768 181,262 196,243 206,729 209,725 76,400 110,854 8.08%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 8,988 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 176,768 181,262 196,243 206,729 209,725 76,400 110,854 8.08%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -842.51% -2,426.85% -765.24% -1,302.30% 7,207.33% -163.79% -76.82% -
ROE -4.79% -7.21% -4.73% -4.71% 89.00% -37.53% -17.60% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.87 0.43 1.00 0.64 1.82 13.01 19.49 -40.42%
EPS -5.66 -8.72 -6.20 -6.50 124.60 -19.14 -13.02 -12.95%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.21 1.31 1.38 1.40 0.51 0.74 8.08%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.87 0.43 1.00 0.64 1.82 12.98 19.44 -40.40%
EPS -5.63 -8.70 -6.18 -6.49 124.27 -19.09 -12.99 -13.00%
DPS 0.00 5.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1768 1.2068 1.3065 1.3763 1.3963 0.5086 0.738 8.08%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.36 0.39 0.52 0.43 0.49 0.35 0.19 -
P/RPS 41.23 90.16 52.07 67.38 26.89 2.69 0.97 86.75%
P/EPS -6.37 -4.47 -8.39 -6.61 0.39 -1.83 -1.46 27.81%
EY -15.69 -22.36 -11.92 -15.13 254.30 -54.68 -68.57 -21.78%
DY 0.00 15.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.40 0.31 0.35 0.69 0.26 2.97%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 21/02/22 25/02/21 28/02/20 25/02/19 28/02/18 -
Price 0.36 0.38 0.505 0.535 0.315 0.34 0.185 -
P/RPS 41.23 87.85 50.57 83.83 17.29 2.61 0.95 87.40%
P/EPS -6.37 -4.36 -8.15 -8.23 0.25 -1.78 -1.42 28.40%
EY -15.69 -22.95 -12.27 -12.16 395.58 -56.29 -70.42 -22.12%
DY 0.00 15.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.39 0.39 0.23 0.67 0.25 3.64%

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