[PINEPAC] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 60.65%
YoY- 67.53%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 69,603 48,813 43,723 50,633 46,749 36,744 29,819 15.15%
PBT 4,805 -3,680 -4,048 1,311 -2,635 -3,936 -2,855 -
Tax -1,939 -2,958 -1,978 -2,637 -1,449 -1,754 319 -
NP 2,866 -6,638 -6,026 -1,326 -4,084 -5,690 -2,536 -
-
NP to SH 4,083 -5,805 -5,903 -1,326 -4,084 -5,690 -4,488 -
-
Tax Rate 40.35% - - 201.14% - - - -
Total Cost 66,737 55,451 49,749 51,959 50,833 42,434 32,355 12.81%
-
Net Worth 134,542 132,222 137,228 88,636 91,461 109,560 119,111 2.04%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 134,542 132,222 137,228 88,636 91,461 109,560 119,111 2.04%
NOSH 149,491 150,253 150,800 147,727 149,936 150,082 148,888 0.06%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.12% -13.60% -13.78% -2.62% -8.74% -15.49% -8.50% -
ROE 3.03% -4.39% -4.30% -1.50% -4.47% -5.19% -3.77% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 46.56 32.49 28.99 34.27 31.18 24.48 20.03 15.07%
EPS 2.73 -3.86 -3.91 -0.90 -2.72 -3.79 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.91 0.60 0.61 0.73 0.80 1.98%
Adjusted Per Share Value based on latest NOSH - 147,727
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 46.46 32.58 29.19 33.80 31.21 24.53 19.91 15.15%
EPS 2.73 -3.88 -3.94 -0.89 -2.73 -3.80 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8981 0.8826 0.9161 0.5917 0.6105 0.7314 0.7951 2.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.63 0.51 0.48 0.62 0.62 0.32 0.70 -
P/RPS 1.35 1.57 1.66 1.81 1.99 1.31 3.50 -14.66%
P/EPS 23.07 -13.20 -12.26 -69.07 -22.76 -8.44 -23.22 -
EY 4.34 -7.58 -8.16 -1.45 -4.39 -11.85 -4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.53 1.03 1.02 0.44 0.88 -3.73%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 28/05/07 25/05/06 27/05/05 28/05/04 12/05/03 21/05/02 -
Price 0.61 0.50 0.43 0.42 0.44 0.31 0.70 -
P/RPS 1.31 1.54 1.48 1.23 1.41 1.27 3.50 -15.09%
P/EPS 22.33 -12.94 -10.98 -46.79 -16.15 -8.18 -23.22 -
EY 4.48 -7.73 -9.10 -2.14 -6.19 -12.23 -4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.47 0.70 0.72 0.42 0.88 -4.20%

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