[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -5.8%
YoY- -212.86%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 39,276 42,736 31,852 32,238 34,510 37,048 27,162 27.78%
PBT -2,064 -92 -4,153 -2,885 -2,538 28 1,590 -
Tax -810 -1,396 4,153 2,885 2,538 -28 -1,295 -26.79%
NP -2,874 -1,488 0 0 0 0 295 -
-
NP to SH -2,874 -1,488 -5,124 -3,381 -3,196 -1,228 295 -
-
Tax Rate - - - - - 100.00% 81.45% -
Total Cost 42,150 44,224 31,852 32,238 34,510 37,048 26,867 34.90%
-
Net Worth 115,259 116,063 119,859 120,047 119,476 118,414 119,474 -2.35%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 115,259 116,063 119,859 120,047 119,476 118,414 119,474 -2.35%
NOSH 149,687 148,800 149,824 150,059 149,345 146,190 147,499 0.98%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -7.32% -3.48% 0.00% 0.00% 0.00% 0.00% 1.09% -
ROE -2.49% -1.28% -4.28% -2.82% -2.68% -1.04% 0.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.24 28.72 21.26 21.48 23.11 25.34 18.41 26.56%
EPS -1.92 -1.00 -3.42 -2.25 -2.14 -0.84 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.80 0.80 0.80 0.81 0.81 -3.31%
Adjusted Per Share Value based on latest NOSH - 148,888
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.22 28.53 21.26 21.52 23.04 24.73 18.13 27.80%
EPS -1.92 -0.99 -3.42 -2.26 -2.13 -0.82 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7694 0.7748 0.8001 0.8014 0.7976 0.7905 0.7975 -2.35%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.38 0.39 0.62 0.70 0.73 0.60 0.56 -
P/RPS 1.45 1.36 2.92 3.26 3.16 2.37 3.04 -38.87%
P/EPS -19.79 -39.00 -18.13 -31.07 -34.11 -71.43 280.00 -
EY -5.05 -2.56 -5.52 -3.22 -2.93 -1.40 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.78 0.88 0.91 0.74 0.69 -20.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 11/11/02 20/08/02 21/05/02 26/02/02 20/11/01 21/08/01 -
Price 0.36 0.41 0.55 0.70 0.72 0.83 0.85 -
P/RPS 1.37 1.43 2.59 3.26 3.12 3.28 4.62 -55.43%
P/EPS -18.75 -41.00 -16.08 -31.07 -33.64 -98.81 425.00 -
EY -5.33 -2.44 -6.22 -3.22 -2.97 -1.01 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.69 0.88 0.90 1.02 1.05 -41.39%

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