[PINEPAC] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -113.56%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 24,398 26,921 33,641 33,728 43,341 50,902 42,168 -8.70%
PBT -10,489 -10,577 -27,682 -4,861 -6,029 3,889 -5,590 11.04%
Tax -294 -664 -868 -4,138 -4,306 -3,070 -306 -0.66%
NP -10,784 -11,241 -28,550 -9,000 -10,336 818 -5,897 10.57%
-
NP to SH -9,960 -9,197 -26,138 -1,902 -3,713 3,492 -4,876 12.62%
-
Tax Rate - - - - - 78.94% - -
Total Cost 35,182 38,162 62,191 42,728 53,677 50,084 48,065 -5.06%
-
Net Worth 100,368 112,353 149,804 113,851 118,287 118,229 116,904 -2.50%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 100,368 112,353 149,804 113,851 118,287 118,229 116,904 -2.50%
NOSH 149,804 149,804 149,804 149,804 149,804 149,657 149,877 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -44.20% -41.76% -84.87% -26.68% -23.85% 1.61% -13.99% -
ROE -9.92% -8.19% -17.45% -1.67% -3.14% 2.95% -4.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.29 17.97 22.46 22.51 28.95 34.01 28.14 -8.70%
EPS -6.65 -6.13 -17.45 -1.27 -2.48 2.33 -3.25 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.75 1.00 0.76 0.79 0.79 0.78 -2.49%
Adjusted Per Share Value based on latest NOSH - 149,804
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.24 17.92 22.40 22.45 28.85 33.89 28.07 -8.70%
EPS -6.63 -6.12 -17.40 -1.27 -2.47 2.32 -3.25 12.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6682 0.748 0.9973 0.758 0.7875 0.7871 0.7783 -2.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.29 0.30 0.35 0.295 0.45 0.49 0.44 -
P/RPS 1.78 1.67 1.56 1.31 1.55 1.44 1.56 2.22%
P/EPS -4.36 -4.89 -2.01 -23.23 -18.15 21.00 -13.52 -17.17%
EY -22.93 -20.47 -49.85 -4.31 -5.51 4.76 -7.39 20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.35 0.39 0.57 0.62 0.56 -4.30%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 22/05/14 30/05/13 28/05/12 25/05/11 26/05/10 -
Price 0.26 0.345 0.355 0.365 0.38 0.45 0.36 -
P/RPS 1.60 1.92 1.58 1.62 1.31 1.32 1.28 3.78%
P/EPS -3.91 -5.62 -2.03 -28.74 -15.32 19.29 -11.07 -15.91%
EY -25.57 -17.80 -49.15 -3.48 -6.53 5.19 -9.04 18.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.36 0.48 0.48 0.57 0.46 -2.71%

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