[PINEPAC] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -93.15%
YoY- 10.08%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 47,160 39,519 38,764 39,276 42,736 31,852 32,238 28.83%
PBT 268 -2,971 -2,596 -2,064 -92 -4,153 -2,885 -
Tax -1,524 -1,619 -1,741 -810 -1,396 4,153 2,885 -
NP -1,256 -4,590 -4,337 -2,874 -1,488 0 0 -
-
NP to SH -1,256 -4,590 -4,337 -2,874 -1,488 -5,124 -3,381 -48.29%
-
Tax Rate 568.66% - - - - - - -
Total Cost 48,416 44,109 43,101 42,150 44,224 31,852 32,238 31.11%
-
Net Worth 92,704 94,345 109,432 115,259 116,063 119,859 120,047 -15.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 92,704 94,345 109,432 115,259 116,063 119,859 120,047 -15.81%
NOSH 149,523 149,755 149,907 149,687 148,800 149,824 150,059 -0.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.66% -11.61% -11.19% -7.32% -3.48% 0.00% 0.00% -
ROE -1.35% -4.87% -3.96% -2.49% -1.28% -4.28% -2.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.54 26.39 25.86 26.24 28.72 21.26 21.48 29.15%
EPS -0.84 -3.06 -2.89 -1.92 -1.00 -3.42 -2.25 -48.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.73 0.77 0.78 0.80 0.80 -15.61%
Adjusted Per Share Value based on latest NOSH - 150,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.48 26.38 25.88 26.22 28.53 21.26 21.52 28.83%
EPS -0.84 -3.06 -2.90 -1.92 -0.99 -3.42 -2.26 -48.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6298 0.7305 0.7694 0.7748 0.8001 0.8014 -15.82%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.38 0.32 0.38 0.39 0.62 0.70 -
P/RPS 2.19 1.44 1.24 1.45 1.36 2.92 3.26 -23.27%
P/EPS -82.14 -12.40 -11.06 -19.79 -39.00 -18.13 -31.07 91.08%
EY -1.22 -8.07 -9.04 -5.05 -2.56 -5.52 -3.22 -47.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.60 0.44 0.49 0.50 0.78 0.88 16.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 19/08/03 12/05/03 25/02/03 11/11/02 20/08/02 21/05/02 -
Price 0.63 0.72 0.31 0.36 0.41 0.55 0.70 -
P/RPS 2.00 2.73 1.20 1.37 1.43 2.59 3.26 -27.77%
P/EPS -75.00 -23.49 -10.71 -18.75 -41.00 -16.08 -31.07 79.85%
EY -1.33 -4.26 -9.33 -5.33 -2.44 -6.22 -3.22 -44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 0.42 0.47 0.53 0.69 0.88 10.33%

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