[PINEPAC] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 17.81%
YoY- 160.36%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 43,341 45,476 49,000 50,353 50,902 52,182 50,536 -9.72%
PBT -6,029 -462 6,756 2,657 3,889 1,886 -5,572 5.39%
Tax -4,306 -3,258 -4,248 3,481 -3,070 -2,900 -4,420 -1.72%
NP -10,336 -3,720 2,508 6,138 818 -1,014 -9,992 2.28%
-
NP to SH -3,713 -408 4,024 4,114 3,492 2,718 -3,752 -0.69%
-
Tax Rate - - 62.88% -131.01% 78.94% 153.76% - -
Total Cost 53,677 49,196 46,492 44,215 50,084 53,196 60,528 -7.68%
-
Net Worth 118,287 119,843 120,119 119,680 118,229 116,485 114,644 2.10%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 118,287 119,843 120,119 119,680 118,229 116,485 114,644 2.10%
NOSH 149,804 149,804 150,149 149,600 149,657 149,340 148,888 0.40%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -23.85% -8.18% 5.12% 12.19% 1.61% -1.94% -19.77% -
ROE -3.14% -0.34% 3.35% 3.44% 2.95% 2.33% -3.27% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.95 30.36 32.63 33.66 34.01 34.94 33.94 -10.05%
EPS -2.48 -0.28 2.68 2.75 2.33 1.82 -2.52 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.80 0.79 0.78 0.77 1.72%
Adjusted Per Share Value based on latest NOSH - 149,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.95 30.36 32.71 33.61 33.98 34.83 33.73 -9.67%
EPS -2.48 -0.28 2.69 2.75 2.33 1.81 -2.50 -0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.8018 0.7989 0.7892 0.7776 0.7653 2.13%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.45 0.47 0.40 0.41 0.49 0.54 0.32 -
P/RPS 1.55 1.55 1.23 1.22 1.44 1.55 0.94 39.53%
P/EPS -18.15 -172.57 14.93 14.91 21.00 29.67 -12.70 26.84%
EY -5.51 -0.58 6.70 6.71 4.76 3.37 -7.88 -21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.50 0.51 0.62 0.69 0.42 22.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 23/11/11 25/08/11 25/05/11 18/01/11 24/11/10 -
Price 0.38 0.50 0.49 0.40 0.45 0.55 0.46 -
P/RPS 1.31 1.65 1.50 1.19 1.32 1.57 1.36 -2.46%
P/EPS -15.32 -183.58 18.28 14.55 19.29 30.22 -18.25 -11.00%
EY -6.53 -0.54 5.47 6.88 5.19 3.31 -5.48 12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.61 0.50 0.57 0.71 0.60 -13.81%

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