[PINEPAC] YoY Quarter Result on 30-Sep-2009 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -112.78%
YoY- -150.34%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,661 12,250 12,634 12,623 21,401 17,274 12,410 -1.03%
PBT -3,456 1,689 -1,393 -899 3,182 3,250 1,563 -
Tax -1,165 -1,062 -1,105 -73 -946 -1,345 -623 10.98%
NP -4,621 627 -2,498 -972 2,236 1,905 940 -
-
NP to SH -2,262 1,006 -938 -1,032 2,050 2,098 918 -
-
Tax Rate - 62.88% - - 29.73% 41.38% 39.86% -
Total Cost 16,282 11,623 15,132 13,595 19,165 15,369 11,470 6.00%
-
Net Worth 112,353 120,119 114,644 119,652 127,189 131,874 133,937 -2.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 112,353 120,119 114,644 119,652 127,189 131,874 133,937 -2.88%
NOSH 149,804 150,149 148,888 149,565 149,635 149,857 150,491 -0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -39.63% 5.12% -19.77% -7.70% 10.45% 11.03% 7.57% -
ROE -2.01% 0.84% -0.82% -0.86% 1.61% 1.59% 0.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.78 8.16 8.49 8.44 14.30 11.53 8.25 -0.97%
EPS -1.51 0.67 -0.63 -0.69 1.37 1.40 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.80 0.77 0.80 0.85 0.88 0.89 -2.80%
Adjusted Per Share Value based on latest NOSH - 149,565
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.76 8.16 8.41 8.40 14.25 11.50 8.26 -1.03%
EPS -1.51 0.67 -0.62 -0.69 1.36 1.40 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.7997 0.7633 0.7966 0.8468 0.878 0.8917 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.40 0.32 0.45 0.50 0.79 0.45 -
P/RPS 4.88 4.90 3.77 5.33 3.50 6.85 5.46 -1.85%
P/EPS -25.17 59.70 -50.79 -65.22 36.50 56.43 73.77 -
EY -3.97 1.68 -1.97 -1.53 2.74 1.77 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.42 0.56 0.59 0.90 0.51 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 23/11/11 24/11/10 25/11/09 26/11/08 28/11/07 30/11/06 -
Price 0.40 0.49 0.46 0.45 0.34 0.79 0.54 -
P/RPS 5.14 6.01 5.42 5.33 2.38 6.85 6.55 -3.95%
P/EPS -26.49 73.13 -73.02 -65.22 24.82 56.43 88.52 -
EY -3.77 1.37 -1.37 -1.53 4.03 1.77 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.60 0.56 0.40 0.90 0.61 -2.31%

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