[PINEPAC] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -2712.53%
YoY- -21.16%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,405 26,277 32,918 27,594 42,696 49,969 39,278 -8.92%
PBT -32,831 -5,151 -17,265 -16,261 -10,725 5,739 -7,720 27.25%
Tax 734 291 1,581 -1,582 -5,539 3,524 -2,396 -
NP -32,097 -4,860 -15,684 -17,843 -16,264 9,263 -10,116 21.19%
-
NP to SH -28,949 -2,398 -15,600 -12,122 -10,005 6,058 -6,721 27.52%
-
Tax Rate - - - - - -61.40% - -
Total Cost 54,502 31,137 48,602 45,437 58,960 40,706 49,394 1.65%
-
Net Worth 142,313 112,353 116,847 155,796 112,353 120,119 114,644 3.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 142,313 112,353 116,847 155,796 112,353 120,119 114,644 3.66%
NOSH 149,804 149,804 149,804 149,804 149,804 150,149 148,888 0.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -143.26% -18.50% -47.65% -64.66% -38.09% 18.54% -25.75% -
ROE -20.34% -2.13% -13.35% -7.78% -8.90% 5.04% -5.86% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.96 17.54 21.97 18.42 28.50 33.28 26.38 -9.01%
EPS -19.32 -1.60 -10.41 -8.09 -6.68 4.03 -4.51 27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.75 0.78 1.04 0.75 0.80 0.77 3.55%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.92 17.49 21.92 18.37 28.43 33.27 26.15 -8.92%
EPS -19.27 -1.60 -10.39 -8.07 -6.66 4.03 -4.47 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9475 0.748 0.7779 1.0372 0.748 0.7997 0.7633 3.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.23 0.27 0.405 0.335 0.38 0.40 0.32 -
P/RPS 1.54 1.54 1.84 1.82 1.33 1.20 1.21 4.09%
P/EPS -1.19 -16.87 -3.89 -4.14 -5.69 9.91 -7.09 -25.70%
EY -84.02 -5.93 -25.71 -24.15 -17.58 10.09 -14.11 34.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.52 0.32 0.51 0.50 0.42 -8.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 26/11/14 21/11/13 26/11/12 23/11/11 24/11/10 -
Price 0.215 0.26 0.355 0.35 0.40 0.49 0.46 -
P/RPS 1.44 1.48 1.62 1.90 1.40 1.47 1.74 -3.10%
P/EPS -1.11 -16.24 -3.41 -4.33 -5.99 12.14 -10.19 -30.86%
EY -89.88 -6.16 -29.33 -23.12 -16.70 8.23 -9.81 44.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 0.46 0.34 0.53 0.61 0.60 -14.75%

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