[PINEPAC] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 26.76%
YoY- 48.61%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 10,315 12,125 15,102 10,446 7,672 5,640 6,845 7.07%
PBT -4,899 -2,732 -55 -1,024 -1,988 -690 -1,396 23.26%
Tax -549 -1,271 -1,368 -306 1,988 690 -558 -0.27%
NP -5,448 -4,003 -1,423 -1,330 0 0 -1,954 18.62%
-
NP to SH -5,094 -4,076 -1,423 -1,330 -2,588 -1,952 -1,954 17.30%
-
Tax Rate - - - - - - - -
Total Cost 15,763 16,128 16,525 11,776 7,672 5,640 8,799 10.20%
-
Net Worth 131,536 98,902 89,873 94,685 119,676 121,624 121,749 1.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 131,536 98,902 89,873 94,685 119,676 121,624 121,749 1.29%
NOSH 149,473 149,852 149,789 150,294 149,595 150,153 150,307 -0.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -52.82% -33.01% -9.42% -12.73% 0.00% 0.00% -28.55% -
ROE -3.87% -4.12% -1.58% -1.40% -2.16% -1.60% -1.60% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.90 8.09 10.08 6.95 5.13 3.76 4.55 7.18%
EPS -3.40 -2.72 -0.95 -0.89 -1.73 -1.30 -1.30 17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.66 0.60 0.63 0.80 0.81 0.81 1.39%
Adjusted Per Share Value based on latest NOSH - 150,294
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.87 8.07 10.05 6.95 5.11 3.75 4.56 7.06%
EPS -3.39 -2.71 -0.95 -0.89 -1.72 -1.30 -1.30 17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8757 0.6585 0.5983 0.6304 0.7968 0.8097 0.8106 1.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.43 0.44 0.40 0.38 0.62 0.56 1.32 -
P/RPS 6.23 5.44 3.97 5.47 12.09 14.91 28.99 -22.59%
P/EPS -12.62 -16.18 -42.11 -42.94 -35.84 -43.08 -101.54 -29.34%
EY -7.93 -6.18 -2.38 -2.33 -2.79 -2.32 -0.98 41.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.67 0.67 0.60 0.78 0.69 1.63 -18.14%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 25/08/04 19/08/03 20/08/02 21/08/01 17/10/00 -
Price 0.46 0.44 0.37 0.72 0.55 0.85 1.24 -
P/RPS 6.67 5.44 3.67 10.36 10.72 22.63 27.23 -20.89%
P/EPS -13.50 -16.18 -38.95 -81.36 -31.79 -65.38 -95.38 -27.79%
EY -7.41 -6.18 -2.57 -1.23 -3.15 -1.53 -1.05 38.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.67 0.62 1.14 0.69 1.05 1.53 -16.45%

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