[PINEPAC] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -22.61%
YoY- 73.21%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 25,394 21,829 24,922 22,579 19,638 17,255 16,417 7.53%
PBT 1,258 -217 1,424 336 -1,032 -1,269 -857 -
Tax -919 -518 -1,003 -721 -405 1,269 857 -
NP 339 -735 421 -385 -1,437 0 0 -
-
NP to SH 477 -696 421 -385 -1,437 -1,598 -903 -
-
Tax Rate 73.05% - 70.44% 214.58% - - - -
Total Cost 25,055 22,564 24,501 22,964 21,075 17,255 16,417 7.29%
-
Net Worth 131,175 234,521 90,214 91,807 115,259 119,476 120,399 1.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 131,175 234,521 90,214 91,807 115,259 119,476 120,399 1.43%
NOSH 149,062 151,304 150,357 148,076 149,687 149,345 150,499 -0.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.33% -3.37% 1.69% -1.71% -7.32% 0.00% 0.00% -
ROE 0.36% -0.30% 0.47% -0.42% -1.25% -1.34% -0.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.04 14.43 16.58 15.25 13.12 11.55 10.91 7.71%
EPS 0.32 -0.46 0.28 -0.26 -0.96 -1.07 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.55 0.60 0.62 0.77 0.80 0.80 1.60%
Adjusted Per Share Value based on latest NOSH - 141,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.95 14.57 16.64 15.07 13.11 11.52 10.96 7.53%
EPS 0.32 -0.46 0.28 -0.26 -0.96 -1.07 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8756 1.5655 0.6022 0.6129 0.7694 0.7976 0.8037 1.43%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.51 0.46 0.80 0.63 0.38 0.73 0.73 -
P/RPS 2.99 3.19 4.83 4.13 2.90 6.32 6.69 -12.55%
P/EPS 159.38 -100.00 285.71 -242.31 -39.58 -68.22 -121.67 -
EY 0.63 -1.00 0.35 -0.41 -2.53 -1.47 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.30 1.33 1.02 0.49 0.91 0.91 -7.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/02/06 25/02/05 25/02/04 25/02/03 26/02/02 28/02/01 -
Price 0.56 0.47 0.75 0.69 0.36 0.72 0.65 -
P/RPS 3.29 3.26 4.52 4.53 2.74 6.23 5.96 -9.42%
P/EPS 175.00 -102.17 267.86 -265.38 -37.50 -67.29 -108.33 -
EY 0.57 -0.98 0.37 -0.38 -2.67 -1.49 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.30 1.25 1.11 0.47 0.90 0.81 -3.84%

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