[PINEPAC] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -278.82%
YoY- -73.89%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 38,498 25,394 12,410 41,912 31,597 21,829 13,063 105.69%
PBT 1,219 1,258 1,563 -6,214 -1,315 -217 683 47.18%
Tax -2,409 -919 -623 -1,256 -707 -518 -455 204.08%
NP -1,190 339 940 -7,470 -2,022 -735 228 -
-
NP to SH -711 477 918 -6,921 -1,827 -696 179 -
-
Tax Rate 197.62% 73.05% 39.86% - - - 66.62% -
Total Cost 39,688 25,055 11,470 49,382 33,619 22,564 12,835 112.39%
-
Net Worth 133,123 131,175 133,937 130,137 136,276 234,521 137,233 -2.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 133,123 131,175 133,937 130,137 136,276 234,521 137,233 -2.00%
NOSH 151,276 149,062 150,491 149,583 149,754 151,304 149,166 0.94%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -3.09% 1.33% 7.57% -17.82% -6.40% -3.37% 1.75% -
ROE -0.53% 0.36% 0.69% -5.32% -1.34% -0.30% 0.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.45 17.04 8.25 28.02 21.10 14.43 8.76 103.73%
EPS -0.47 0.32 0.61 -4.62 -1.22 -0.46 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.89 0.87 0.91 1.55 0.92 -2.92%
Adjusted Per Share Value based on latest NOSH - 149,473
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.70 16.95 8.28 27.98 21.09 14.57 8.72 105.69%
EPS -0.47 0.32 0.61 -4.62 -1.22 -0.46 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8887 0.8756 0.8941 0.8687 0.9097 1.5655 0.9161 -2.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.51 0.51 0.45 0.43 0.48 0.46 0.47 -
P/RPS 2.00 2.99 5.46 1.53 2.27 3.19 5.37 -48.26%
P/EPS -108.51 159.38 73.77 -9.29 -39.34 -100.00 391.67 -
EY -0.92 0.63 1.36 -10.76 -2.54 -1.00 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.51 0.49 0.53 0.30 0.51 8.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 30/11/06 29/08/06 25/05/06 21/02/06 24/11/05 -
Price 0.50 0.56 0.54 0.46 0.43 0.47 0.46 -
P/RPS 1.96 3.29 6.55 1.64 2.04 3.26 5.25 -48.18%
P/EPS -106.38 175.00 88.52 -9.94 -35.25 -102.17 383.33 -
EY -0.94 0.57 1.13 -10.06 -2.84 -0.98 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.61 0.53 0.47 0.30 0.50 9.13%

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