[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -275.0%
YoY- 79.37%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 37,048 27,162 28,696 32,834 38,276 41,872 46,701 -14.29%
PBT 28 1,590 3,040 -1,714 3,340 106,864 144,346 -99.66%
Tax -28 -1,295 -44 1,714 -2,308 -2,045 -1,982 -94.14%
NP 0 295 2,996 0 1,032 104,819 142,364 -
-
NP to SH -1,228 295 2,996 -1,806 1,032 104,819 142,364 -
-
Tax Rate 100.00% 81.45% 1.45% - 69.10% 1.91% 1.37% -
Total Cost 37,048 26,867 25,700 32,834 37,244 -62,947 -95,662 -
-
Net Worth 118,414 119,474 122,835 120,399 122,929 121,342 107,851 6.42%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 118,414 119,474 122,835 120,399 122,929 121,342 107,851 6.42%
NOSH 146,190 147,499 149,800 150,499 151,764 149,805 149,793 -1.60%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 1.09% 10.44% 0.00% 2.70% 250.33% 304.84% -
ROE -1.04% 0.25% 2.44% -1.50% 0.84% 86.38% 132.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 25.34 18.41 19.16 21.82 25.22 27.95 31.18 -12.90%
EPS -0.84 0.20 2.00 -1.20 0.68 69.97 95.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.82 0.80 0.81 0.81 0.72 8.16%
Adjusted Per Share Value based on latest NOSH - 148,846
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 24.73 18.13 19.16 21.92 25.55 27.95 31.17 -14.28%
EPS -0.82 0.20 2.00 -1.21 0.69 69.97 95.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7905 0.7975 0.82 0.8037 0.8206 0.81 0.72 6.41%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.60 0.56 0.56 0.73 1.08 1.32 1.92 -
P/RPS 2.37 3.04 2.92 3.35 4.28 4.72 6.16 -47.07%
P/EPS -71.43 280.00 28.00 -60.83 158.82 1.89 2.02 -
EY -1.40 0.36 3.57 -1.64 0.63 53.01 49.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.68 0.91 1.33 1.63 2.67 -57.45%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 21/08/01 25/05/01 28/02/01 24/11/00 17/10/00 23/05/00 -
Price 0.83 0.85 0.58 0.65 1.01 1.24 2.06 -
P/RPS 3.28 4.62 3.03 2.98 4.00 4.44 6.61 -37.29%
P/EPS -98.81 425.00 29.00 -54.17 148.53 1.77 2.17 -
EY -1.01 0.24 3.45 -1.85 0.67 56.43 46.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 0.71 0.81 1.25 1.53 2.86 -49.67%

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