[PINEPAC] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 28.48%
YoY- 171.62%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 33,641 33,728 43,341 50,902 42,168 53,586 75,258 -12.55%
PBT -27,682 -4,861 -6,029 3,889 -5,590 -5,528 11,898 -
Tax -868 -4,138 -4,306 -3,070 -306 -1,133 -5,549 -26.58%
NP -28,550 -9,000 -10,336 818 -5,897 -6,661 6,349 -
-
NP to SH -26,138 -1,902 -3,713 3,492 -4,876 -4,168 7,398 -
-
Tax Rate - - - 78.94% - - 46.64% -
Total Cost 62,191 42,728 53,677 50,084 48,065 60,247 68,909 -1.69%
-
Net Worth 149,804 113,851 118,287 118,229 116,904 122,646 134,975 1.75%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 149,804 113,851 118,287 118,229 116,904 122,646 134,975 1.75%
NOSH 149,804 149,804 149,804 149,657 149,877 149,569 149,972 -0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -84.87% -26.68% -23.85% 1.61% -13.99% -12.43% 8.44% -
ROE -17.45% -1.67% -3.14% 2.95% -4.17% -3.40% 5.48% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 22.46 22.51 28.95 34.01 28.14 35.83 50.18 -12.53%
EPS -17.45 -1.27 -2.48 2.33 -3.25 -2.79 4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.76 0.79 0.79 0.78 0.82 0.90 1.77%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 22.40 22.45 28.85 33.89 28.07 35.68 50.10 -12.54%
EPS -17.40 -1.27 -2.47 2.32 -3.25 -2.77 4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9973 0.758 0.7875 0.7871 0.7783 0.8165 0.8986 1.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.35 0.295 0.45 0.49 0.44 0.38 0.63 -
P/RPS 1.56 1.31 1.55 1.44 1.56 1.06 1.26 3.62%
P/EPS -2.01 -23.23 -18.15 21.00 -13.52 -13.64 12.77 -
EY -49.85 -4.31 -5.51 4.76 -7.39 -7.33 7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.57 0.62 0.56 0.46 0.70 -10.90%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 30/05/13 28/05/12 25/05/11 26/05/10 25/05/09 30/05/08 -
Price 0.355 0.365 0.38 0.45 0.36 0.54 0.61 -
P/RPS 1.58 1.62 1.31 1.32 1.28 1.51 1.22 4.40%
P/EPS -2.03 -28.74 -15.32 19.29 -11.07 -19.38 12.36 -
EY -49.15 -3.48 -6.53 5.19 -9.04 -5.16 8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.48 0.57 0.46 0.66 0.68 -10.05%

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