[PINEPAC] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -31.25%
YoY- 540.89%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 956 1,060 1,771 2,060 2,730 4,652 16,483 -84.88%
PBT -12,450 -10,820 101,486 183,904 270,500 602,128 -33,822 -48.48%
Tax 0 0 -357 -49,094 -73,740 -147,480 1,405 -
NP -12,450 -10,820 101,129 134,809 196,760 454,648 -32,417 -47.01%
-
NP to SH -9,744 -8,408 96,123 128,329 186,666 429,388 -29,042 -51.55%
-
Tax Rate - - 0.35% 26.70% 27.26% 24.49% - -
Total Cost 13,406 11,880 -99,358 -132,749 -194,030 -449,996 48,900 -57.63%
-
Net Worth 206,729 206,729 214,219 205,231 209,725 223,207 64,415 116.80%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 206,729 206,729 214,219 205,231 209,725 223,207 64,415 116.80%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -1,302.30% -1,020.75% 5,710.28% 6,544.14% 7,207.33% 9,773.17% -196.67% -
ROE -4.71% -4.07% 44.87% 62.53% 89.00% 192.37% -45.09% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.64 0.71 1.18 1.38 1.82 3.11 11.00 -84.85%
EPS -6.50 -5.60 64.17 85.67 124.60 286.64 -19.39 -51.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.43 1.37 1.40 1.49 0.43 116.80%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.64 0.71 1.18 1.37 1.82 3.10 10.97 -84.82%
EPS -6.49 -5.60 63.99 85.44 124.27 285.87 -19.33 -51.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3763 1.3763 1.4262 1.3663 1.3963 1.486 0.4289 116.78%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.43 0.30 0.29 0.19 0.49 0.275 0.31 -
P/RPS 67.38 42.40 24.53 13.82 26.89 8.86 2.82 721.63%
P/EPS -6.61 -5.35 0.45 0.22 0.39 0.10 -1.60 156.36%
EY -15.13 -18.71 221.26 450.87 254.30 1,042.30 -62.54 -61.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.20 0.14 0.35 0.18 0.72 -42.83%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 26/08/20 10/06/20 28/02/20 25/11/19 29/08/19 -
Price 0.535 0.475 0.305 0.31 0.315 0.31 0.31 -
P/RPS 83.83 67.13 25.80 22.54 17.29 9.98 2.82 849.80%
P/EPS -8.23 -8.46 0.48 0.36 0.25 0.11 -1.60 196.50%
EY -12.16 -11.82 210.38 276.34 395.58 924.62 -62.54 -66.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.21 0.23 0.23 0.21 0.72 -33.42%

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