[PINEPAC] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 38.37%
YoY- 508.6%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 26,091 24,144 31,444 36,350 25,394 21,829 24,922 0.76%
PBT 943 -523 1,055 4,915 1,258 -217 1,424 -6.63%
Tax -1,450 -212 -753 -2,665 -919 -518 -1,003 6.33%
NP -507 -735 302 2,250 339 -735 421 -
-
NP to SH 1,359 -309 442 2,903 477 -696 421 21.55%
-
Tax Rate 153.76% - 71.37% 54.22% 73.05% - 70.44% -
Total Cost 26,598 24,879 31,142 34,100 25,055 22,564 24,501 1.37%
-
Net Worth 116,485 119,185 123,759 133,178 131,175 234,521 90,214 4.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 116,485 119,185 123,759 133,178 131,175 234,521 90,214 4.34%
NOSH 149,340 147,142 147,333 149,639 149,062 151,304 150,357 -0.11%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -1.94% -3.04% 0.96% 6.19% 1.33% -3.37% 1.69% -
ROE 1.17% -0.26% 0.36% 2.18% 0.36% -0.30% 0.47% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 17.47 16.41 21.34 24.29 17.04 14.43 16.58 0.87%
EPS 0.91 -0.21 0.30 1.94 0.32 -0.46 0.28 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.81 0.84 0.89 0.88 1.55 0.60 4.46%
Adjusted Per Share Value based on latest NOSH - 149,074
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 17.42 16.12 20.99 24.27 16.95 14.57 16.64 0.76%
EPS 0.91 -0.21 0.30 1.94 0.32 -0.46 0.28 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7776 0.7956 0.8261 0.889 0.8756 1.5655 0.6022 4.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.54 0.43 0.35 0.80 0.51 0.46 0.80 -
P/RPS 3.09 2.62 1.64 3.29 2.99 3.19 4.83 -7.17%
P/EPS 59.34 -204.76 116.67 41.24 159.38 -100.00 285.71 -23.03%
EY 1.69 -0.49 0.86 2.43 0.63 -1.00 0.35 29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.53 0.42 0.90 0.58 0.30 1.33 -10.35%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/01/11 23/02/10 27/02/09 29/02/08 27/02/07 21/02/06 25/02/05 -
Price 0.55 0.43 0.38 0.71 0.56 0.47 0.75 -
P/RPS 3.15 2.62 1.78 2.92 3.29 3.26 4.52 -5.83%
P/EPS 60.44 -204.76 126.67 36.60 175.00 -102.17 267.86 -21.96%
EY 1.65 -0.49 0.79 2.73 0.57 -0.98 0.37 28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.45 0.80 0.64 0.30 1.25 -8.99%

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