[PINEPAC] YoY TTM Result on 31-Mar-2001 [#3]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	46,749	36,744	29,819	28,246	35,026	7.47%
YoY %	27.23%	23.22%	5.57%	-19.36%	-	-
Horiz. %	133.47%	104.90%	85.13%	80.64%	100.00%	-
PBT	-2,635	-3,936	-2,855	884	108,261	-
YoY %	33.05%	-37.86%	-422.96%	-99.18%	-	-
Horiz. %	-2.43%	-3.64%	-2.64%	0.82%	100.00%	-
Tax	-1,449	-1,754	319	2,524	2,967	-
YoY %	17.39%	-649.84%	-87.36%	-14.93%	-	-
Horiz. %	-48.84%	-59.12%	10.75%	85.07%	100.00%	-
NP	-4,084	-5,690	-2,536	3,408	111,228	-
YoY %	28.22%	-124.37%	-174.41%	-96.94%	-	-
Horiz. %	-3.67%	-5.12%	-2.28%	3.06%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-4,084	-5,690	-4,488	429	106,774	-
YoY %	28.22%	-26.78%	-1,146.15%	-99.60%	-	-
Horiz. %	-3.82%	-5.33%	-4.20%	0.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-285.52%	-2.74%	-
YoY %	-	-	-	-10,320.44%	-	-
Horiz. %	-	-	-	10,420.44%	100.00%	-
Total Cost	50,833	42,434	32,355	24,838	-76,202	-
YoY %	19.79%	31.15%	30.26%	132.59%	-	-
Horiz. %	-66.71%	-55.69%	-42.46%	-32.59%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	91,461	109,560	119,111	123,000	107,856	-4.03%
YoY %	-16.52%	-8.02%	-3.16%	14.04%	-	-
Horiz. %	84.80%	101.58%	110.44%	114.04%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	91,461	109,560	119,111	123,000	107,856	-4.03%
YoY %	-16.52%	-8.02%	-3.16%	14.04%	-	-
Horiz. %	84.80%	101.58%	110.44%	114.04%	100.00%	-
NOSH	149,936	150,082	148,888	150,000	149,800	0.02%
YoY %	-0.10%	0.80%	-0.74%	0.13%	-	-
Horiz. %	100.09%	100.19%	99.39%	100.13%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-8.74%	-15.49%	-8.50%	12.07%	317.56%	-
YoY %	43.58%	-82.24%	-170.42%	-96.20%	-	-
Horiz. %	-2.75%	-4.88%	-2.68%	3.80%	100.00%	-
ROE	-4.47%	-5.19%	-3.77%	0.35%	99.00%	-
YoY %	13.87%	-37.67%	-1,177.14%	-99.65%	-	-
Horiz. %	-4.52%	-5.24%	-3.81%	0.35%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	31.18	24.48	20.03	18.83	23.38	7.45%
YoY %	27.37%	22.22%	6.37%	-19.46%	-	-
Horiz. %	133.36%	104.70%	85.67%	80.54%	100.00%	-
EPS	-2.72	-3.79	-3.01	0.29	71.28	-
YoY %	28.23%	-25.91%	-1,137.93%	-99.59%	-	-
Horiz. %	-3.82%	-5.32%	-4.22%	0.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.61	0.73	0.80	0.82	0.72	-4.05%
YoY %	-16.44%	-8.75%	-2.44%	13.89%	-	-
Horiz. %	84.72%	101.39%	111.11%	113.89%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 150,000
RPS	31.12	24.46	19.85	18.80	23.32	7.47%
YoY %	27.23%	23.22%	5.59%	-19.38%	-	-
Horiz. %	133.45%	104.89%	85.12%	80.62%	100.00%	-
EPS	-2.72	-3.79	-2.99	0.29	71.09	-
YoY %	28.23%	-26.76%	-1,131.03%	-99.59%	-	-
Horiz. %	-3.83%	-5.33%	-4.21%	0.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.6089	0.7294	0.793	0.8189	0.7181	-4.03%
YoY %	-16.52%	-8.02%	-3.16%	14.04%	-	-
Horiz. %	84.79%	101.57%	110.43%	114.04%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.62	0.32	0.70	0.56	1.92	-
P/RPS	1.99	1.31	3.50	2.97	8.21	-29.81%
YoY %	51.91%	-62.57%	17.85%	-63.82%	-	-
Horiz. %	24.24%	15.96%	42.63%	36.18%	100.00%	-
P/EPS	-22.76	-8.44	-23.22	195.80	2.69	-
YoY %	-169.67%	63.65%	-111.86%	7,178.81%	-	-
Horiz. %	-846.10%	-313.75%	-863.20%	7,278.81%	100.00%	-
EY	-4.39	-11.85	-4.31	0.51	37.12	-
YoY %	62.95%	-174.94%	-945.10%	-98.63%	-	-
Horiz. %	-11.83%	-31.92%	-11.61%	1.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.02	0.44	0.88	0.68	2.67	-21.36%
YoY %	131.82%	-50.00%	29.41%	-74.53%	-	-
Horiz. %	38.20%	16.48%	32.96%	25.47%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/05/04	12/05/03	21/05/02	25/05/01	-	-
Price	0.44	0.31	0.70	0.58	0.00	-
P/RPS	1.41	1.27	3.50	3.08	0.00	-
YoY %	11.02%	-63.71%	13.64%	0.00%	-	-
Horiz. %	45.78%	41.23%	113.64%	100.00%	-	-
P/EPS	-16.15	-8.18	-23.22	202.80	0.00	-
YoY %	-97.43%	64.77%	-111.45%	0.00%	-	-
Horiz. %	-7.96%	-4.03%	-11.45%	100.00%	-	-
EY	-6.19	-12.23	-4.31	0.49	0.00	-
YoY %	49.39%	-183.76%	-979.59%	0.00%	-	-
Horiz. %	-1,263.27%	-2,495.92%	-879.59%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.72	0.42	0.88	0.71	0.00	-
YoY %	71.43%	-52.27%	23.94%	0.00%	-	-
Horiz. %	101.41%	59.15%	123.94%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos