[PINEPAC] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 12.01%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 62,613 45,477 44,564 53,748 42,460 34,233 28,000 14.34%
PBT 758 -4,740 -3,007 -578 -1,604 -3,917 1,178 -7.08%
Tax -1,932 -1,657 -2,057 -2,792 -1,927 -895 374 -
NP -1,174 -6,397 -5,064 -3,370 -3,531 -4,812 1,552 -
-
NP to SH 250 -5,749 -5,097 -3,370 -3,531 -4,812 -400 -
-
Tax Rate 254.88% - - - - - -31.75% -
Total Cost 63,787 51,874 49,628 57,118 45,991 39,045 26,448 15.79%
-
Net Worth 132,675 133,820 233,836 89,769 88,039 115,500 119,999 1.68%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 132,675 133,820 233,836 89,769 88,039 115,500 119,999 1.68%
NOSH 149,074 152,068 150,862 149,615 141,999 150,000 149,999 -0.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -1.88% -14.07% -11.36% -6.27% -8.32% -14.06% 5.54% -
ROE 0.19% -4.30% -2.18% -3.75% -4.01% -4.17% -0.33% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.00 29.91 29.54 35.92 29.90 22.82 18.67 14.46%
EPS 0.17 -3.78 -3.38 -2.25 -2.49 -3.21 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 1.55 0.60 0.62 0.77 0.80 1.79%
Adjusted Per Share Value based on latest NOSH - 149,615
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.68 30.28 29.67 35.78 28.27 22.79 18.64 14.34%
EPS 0.17 -3.83 -3.39 -2.24 -2.35 -3.20 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8833 0.8909 1.5568 0.5976 0.5861 0.7689 0.7989 1.68%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.80 0.51 0.46 0.80 0.63 0.38 0.73 -
P/RPS 1.90 1.71 1.56 2.23 2.11 1.67 3.91 -11.32%
P/EPS 477.04 -13.49 -13.62 -35.52 -25.34 -11.85 -273.75 -
EY 0.21 -7.41 -7.34 -2.82 -3.95 -8.44 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.58 0.30 1.33 1.02 0.49 0.91 -0.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 21/02/06 25/02/05 25/02/04 25/02/03 26/02/02 -
Price 0.71 0.56 0.47 0.75 0.69 0.36 0.72 -
P/RPS 1.69 1.87 1.59 2.09 2.31 1.58 3.86 -12.85%
P/EPS 423.37 -14.81 -13.91 -33.30 -27.75 -11.22 -270.00 -
EY 0.24 -6.75 -7.19 -3.00 -3.60 -8.91 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.64 0.30 1.25 1.11 0.47 0.90 -1.94%

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