[PINEPAC] YoY Quarter Result on 31-Mar-2011 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -45.15%
YoY- 137.63%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 7,917 5,890 9,760 12,086 7,482 8,746 20,094 -14.37%
PBT 3,337 -5,380 -4,289 1,974 -3,670 -5,201 4,009 -3.01%
Tax -190 -1,745 -1,600 -853 -18 -97 -1,497 -29.09%
NP 3,147 -7,125 -5,889 1,121 -3,688 -5,298 2,512 3.82%
-
NP to SH 816 -8,444 -2,581 1,260 -3,348 -3,568 2,646 -17.79%
-
Tax Rate 5.69% - - 43.21% - - 37.34% -
Total Cost 4,770 13,015 15,649 10,965 11,170 14,044 17,582 -19.53%
-
Net Worth 149,804 113,851 118,345 118,500 117,104 122,931 134,542 1.80%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 149,804 113,851 118,345 118,500 117,104 122,931 134,542 1.80%
NOSH 149,804 149,804 149,804 150,000 150,134 149,915 149,491 0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 39.75% -120.97% -60.34% 9.28% -49.29% -60.58% 12.50% -
ROE 0.54% -7.42% -2.18% 1.06% -2.86% -2.90% 1.97% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.28 3.93 6.52 8.06 4.98 5.83 13.44 -14.41%
EPS 0.54 -5.64 -1.72 0.84 -2.23 -2.38 1.77 -17.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.76 0.79 0.79 0.78 0.82 0.90 1.77%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.27 3.92 6.50 8.05 4.98 5.82 13.38 -14.37%
EPS 0.54 -5.62 -1.72 0.84 -2.23 -2.38 1.76 -17.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9973 0.758 0.7879 0.7889 0.7796 0.8184 0.8957 1.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.35 0.295 0.45 0.49 0.44 0.38 0.63 -
P/RPS 6.62 7.50 6.91 6.08 8.83 6.51 4.69 5.90%
P/EPS 64.25 -5.23 -26.12 58.33 -19.73 -15.97 35.59 10.34%
EY 1.56 -19.11 -3.83 1.71 -5.07 -6.26 2.81 -9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.57 0.62 0.56 0.46 0.70 -10.90%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 30/05/13 28/05/12 25/05/11 26/05/10 25/05/09 30/05/08 -
Price 0.355 0.365 0.38 0.45 0.36 0.54 0.61 -
P/RPS 6.72 9.28 5.83 5.58 7.22 9.26 4.54 6.75%
P/EPS 65.17 -6.48 -22.06 53.57 -16.14 -22.69 34.46 11.19%
EY 1.53 -15.44 -4.53 1.87 -6.19 -4.41 2.90 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.48 0.57 0.46 0.66 0.68 -10.05%

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