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

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 8.31%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 56,521 41,260 46,869 53,465 40,624 33,273 26,854 13.19%
PBT -1,213 -5,335 -1,170 -1,246 -2,881 -4,184 762 -
Tax -908 -1,424 -2,541 -2,584 -1,644 -854 2,081 -
NP -2,121 -6,759 -3,711 -3,830 -4,525 -5,038 2,843 -
-
NP to SH -997 -6,182 -3,833 -3,830 -4,525 -5,038 -270 24.31%
-
Tax Rate - - - - - - -273.10% -
Total Cost 58,642 48,019 50,580 57,295 45,149 38,311 24,011 16.03%
-
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 -3.75% -16.38% -7.92% -7.16% -11.14% -15.14% 10.59% -
ROE -0.76% -4.62% -2.79% -3.87% -4.88% -4.34% -0.23% -
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 37.72 27.42 31.42 32.40 27.17 22.36 18.37 12.73%
EPS -0.67 -4.11 -2.57 -2.32 -3.03 -3.39 -0.18 24.47%
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 37.63 27.47 31.20 35.59 27.05 22.15 17.88 13.19%
EPS -0.66 -4.12 -2.55 -2.55 -3.01 -3.35 -0.18 24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.878 0.8917 0.9136 0.6591 0.6172 0.7727 0.7883 1.81%
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 2.09 1.64 1.50 1.14 2.54 1.74 3.27 -7.18%
P/EPS -118.74 -10.95 -18.29 -15.94 -22.80 -11.52 -324.87 -15.43%
EY -0.84 -9.13 -5.47 -6.27 -4.39 -8.68 -0.31 18.06%
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 2.09 1.97 1.46 2.68 2.32 1.83 4.52 -12.05%
P/EPS -118.74 -13.15 -17.90 -37.48 -20.82 -12.11 -449.40 -19.88%
EY -0.84 -7.61 -5.59 -2.67 -4.80 -8.26 -0.22 25.00%
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