[PINEPAC] YoY TTM Result on 30-Jun-2002 [#4]

Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -10.81%
YoY- -1785.76%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 47,656 51,405 39,518 31,851 27,161 41,751 0 -100.00%
PBT -1,366 -1,666 -2,971 -4,154 1,590 106,865 0 -100.00%
Tax -2,540 -2,511 -1,612 -819 1,818 4,363 0 -100.00%
NP -3,906 -4,177 -4,583 -4,973 3,408 111,228 0 -100.00%
-
NP to SH -3,979 -4,177 -4,583 -4,973 295 104,956 0 -100.00%
-
Tax Rate - - - - -114.34% -4.08% - -
Total Cost 51,562 55,582 44,101 36,824 23,753 -69,477 0 -100.00%
-
Net Worth 98,902 89,873 94,685 119,676 121,624 120,246 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 98,902 89,873 94,685 119,676 121,624 120,246 0 -100.00%
NOSH 149,852 149,789 150,294 149,595 150,153 150,307 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -8.20% -8.13% -11.60% -15.61% 12.55% 266.41% 0.00% -
ROE -4.02% -4.65% -4.84% -4.16% 0.24% 87.28% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 31.80 34.32 26.29 21.29 18.09 27.78 0.00 -100.00%
EPS -2.66 -2.79 -3.05 -3.32 0.20 69.83 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.63 0.80 0.81 0.80 -0.40 -
Adjusted Per Share Value based on latest NOSH - 149,595
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 31.81 34.31 26.38 21.26 18.13 27.87 0.00 -100.00%
EPS -2.66 -2.79 -3.06 -3.32 0.20 70.06 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6602 0.5999 0.6321 0.7989 0.8119 0.8027 -0.40 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.44 0.40 0.38 0.62 0.56 1.32 0.00 -
P/RPS 1.38 1.17 1.45 2.91 3.10 4.75 0.00 -100.00%
P/EPS -16.57 -14.34 -12.46 -18.65 285.04 1.89 0.00 -100.00%
EY -6.03 -6.97 -8.02 -5.36 0.35 52.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.60 0.78 0.69 1.65 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 25/08/04 19/08/03 20/08/02 21/08/01 17/10/00 - -
Price 0.44 0.37 0.72 0.55 0.85 1.24 0.00 -
P/RPS 1.38 1.08 2.74 2.58 4.70 4.46 0.00 -100.00%
P/EPS -16.57 -13.27 -23.61 -16.54 432.65 1.78 0.00 -100.00%
EY -6.03 -7.54 -4.24 -6.04 0.23 56.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 1.14 0.69 1.05 1.55 0.00 -100.00%

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