[PINEPAC] YoY Quarter Result on 30-Sep-2004 [#1]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 102.32%
YoY- 110.51%
Quarter Report
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 17,274 12,410 13,063 13,850 11,790 10,684 9,262 10.94%
PBT 3,250 1,563 683 487 67 -23 7 178.13%
Tax -1,345 -623 -455 -454 -381 -349 -7 140.12%
NP 1,905 940 228 33 -314 -372 0 -
-
NP to SH 2,098 918 179 33 -314 -372 -307 -
-
Tax Rate 41.38% 39.86% 66.62% 93.22% 568.66% - 100.00% -
Total Cost 15,369 11,470 12,835 13,817 12,104 11,056 9,262 8.80%
-
Net Worth 131,874 133,937 137,233 99,000 92,704 116,063 118,414 1.80%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 131,874 133,937 137,233 99,000 92,704 116,063 118,414 1.80%
NOSH 149,857 150,491 149,166 165,000 149,523 148,800 146,190 0.41%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.03% 7.57% 1.75% 0.24% -2.66% -3.48% 0.00% -
ROE 1.59% 0.69% 0.13% 0.03% -0.34% -0.32% -0.26% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.53 8.25 8.76 8.39 7.89 7.18 6.34 10.47%
EPS 1.40 0.61 0.12 0.02 -0.21 -0.25 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.89 0.92 0.60 0.62 0.78 0.81 1.39%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.53 8.28 8.72 9.25 7.87 7.13 6.18 10.94%
EPS 1.40 0.61 0.12 0.02 -0.21 -0.25 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8803 0.8941 0.9161 0.6609 0.6188 0.7748 0.7905 1.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.79 0.45 0.47 0.37 0.69 0.39 0.60 -
P/RPS 6.85 5.46 5.37 4.41 8.75 5.43 9.47 -5.25%
P/EPS 56.43 73.77 391.67 1,850.00 -328.57 -156.00 -285.71 -
EY 1.77 1.36 0.26 0.05 -0.30 -0.64 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.51 0.51 0.62 1.11 0.50 0.74 3.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 24/11/05 23/11/04 18/11/03 11/11/02 20/11/01 -
Price 0.79 0.54 0.46 0.87 0.63 0.41 0.83 -
P/RPS 6.85 6.55 5.25 10.36 7.99 5.71 13.10 -10.23%
P/EPS 56.43 88.52 383.33 4,350.00 -300.00 -164.00 -395.24 -
EY 1.77 1.13 0.26 0.02 -0.33 -0.61 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.50 1.45 1.02 0.53 1.02 -2.06%

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