[PINEPAC] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -55.05%
YoY- -107.85%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 836 557 1,064 735 1,545 13,790 19,565 -40.84%
PBT -8,539 -10,817 -7,567 -9,521 137,928 -24,323 -18,227 -11.86%
Tax 0 0 -1 -8 -36,821 54 -13 -
NP -8,539 -10,817 -7,568 -9,529 101,107 -24,269 -18,240 -11.87%
-
NP to SH -6,815 -8,868 -6,246 -7,554 96,247 -21,830 -16,061 -13.30%
-
Tax Rate - - - - 26.70% - - -
Total Cost 9,375 11,374 8,632 10,264 -99,562 38,059 37,805 -20.72%
-
Net Worth 173,772 182,760 194,745 202,235 205,231 70,407 98,870 9.84%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 4,494 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 173,772 182,760 194,745 202,235 205,231 70,407 98,870 9.84%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -1,021.41% -1,942.01% -711.28% -1,296.46% 6,544.14% -175.99% -93.23% -
ROE -3.92% -4.85% -3.21% -3.74% 46.90% -31.01% -16.24% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.56 0.37 0.71 0.49 1.03 9.21 13.06 -40.80%
EPS -4.55 -5.92 -4.17 -5.04 64.25 -14.57 -10.72 -13.29%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.22 1.30 1.35 1.37 0.47 0.66 9.84%
Adjusted Per Share Value based on latest NOSH - 149,804
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.56 0.37 0.71 0.49 1.03 9.18 13.03 -40.78%
EPS -4.54 -5.90 -4.16 -5.03 64.08 -14.53 -10.69 -13.28%
DPS 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1569 1.2167 1.2965 1.3464 1.3663 0.4687 0.6582 9.84%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.37 0.36 0.45 0.55 0.19 0.33 0.18 -
P/RPS 66.30 96.82 63.36 112.10 18.42 3.58 1.38 90.55%
P/EPS -8.13 -6.08 -10.79 -10.91 0.30 -2.26 -1.68 30.02%
EY -12.30 -16.44 -9.27 -9.17 338.15 -44.16 -59.56 -23.09%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.35 0.41 0.14 0.70 0.27 2.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 31/05/23 25/05/22 24/05/21 10/06/20 28/05/19 25/05/18 -
Price 0.34 0.33 0.44 0.50 0.31 0.315 0.19 -
P/RPS 60.93 88.75 61.95 101.91 30.06 3.42 1.45 86.35%
P/EPS -7.47 -5.57 -10.55 -9.92 0.48 -2.16 -1.77 27.09%
EY -13.38 -17.94 -9.48 -10.09 207.25 -46.26 -56.43 -21.31%
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.34 0.37 0.23 0.67 0.29 0.00%

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