[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -1.52%
YoY- -35.92%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,730 4,652 16,483 18,386 19,494 21,180 24,188 -76.55%
PBT 270,500 602,128 -33,822 -32,430 -31,930 -31,600 -32,801 -
Tax -73,740 -147,480 1,405 72 0 0 1,698 -
NP 196,760 454,648 -32,417 -32,358 -31,930 -31,600 -31,103 -
-
NP to SH 186,666 429,388 -29,042 -29,106 -28,672 -28,332 -26,120 -
-
Tax Rate 27.26% 24.49% - - - - - -
Total Cost -194,030 -449,996 48,900 50,745 51,424 52,780 55,291 -
-
Net Worth 209,725 223,207 64,415 70,407 76,400 82,392 89,882 75.64%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 209,725 223,207 64,415 70,407 76,400 82,392 89,882 75.64%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7,207.33% 9,773.17% -196.67% -175.99% -163.79% -149.20% -128.59% -
ROE 89.00% 192.37% -45.09% -41.34% -37.53% -34.39% -29.06% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.82 3.11 11.00 12.27 13.01 14.14 16.15 -76.57%
EPS 124.60 286.64 -19.39 -19.43 -19.14 -18.92 -17.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.49 0.43 0.47 0.51 0.55 0.60 75.64%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.82 3.11 11.00 12.27 13.01 14.14 16.15 -76.57%
EPS 124.60 286.64 -19.39 -19.43 -19.14 -18.92 -17.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.49 0.43 0.47 0.51 0.55 0.60 75.64%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.49 0.275 0.31 0.33 0.35 0.475 0.155 -
P/RPS 26.89 8.86 2.82 2.69 2.69 3.36 0.96 816.73%
P/EPS 0.39 0.10 -1.60 -1.70 -1.83 -2.51 -0.89 -
EY 254.30 1,042.30 -62.54 -58.88 -54.68 -39.82 -112.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.18 0.72 0.70 0.69 0.86 0.26 21.85%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 29/08/19 28/05/19 25/02/19 28/11/18 27/08/18 -
Price 0.315 0.31 0.31 0.315 0.34 0.365 0.18 -
P/RPS 17.29 9.98 2.82 2.57 2.61 2.58 1.11 520.59%
P/EPS 0.25 0.11 -1.60 -1.62 -1.78 -1.93 -1.03 -
EY 395.58 924.62 -62.54 -61.68 -56.29 -51.82 -96.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.72 0.67 0.67 0.66 0.30 -16.19%

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