[PINEPAC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -15.52%
YoY- 31.35%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 31,626 24,144 12,623 50,996 40,190 31,444 21,401 29.77%
PBT -4,193 -523 -899 -2,710 -4,146 1,055 3,182 -
Tax -230 -212 -73 -2,165 -850 -753 -946 -61.07%
NP -4,423 -735 -972 -4,875 -4,996 302 2,236 -
-
NP to SH -3,657 -309 -1,032 -3,611 -3,126 442 2,050 -
-
Tax Rate - - - - - 71.37% 29.73% -
Total Cost 36,049 24,879 13,595 55,871 45,186 31,142 19,165 52.43%
-
Net Worth 116,904 119,185 119,652 121,365 122,646 123,759 127,189 -5.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 116,904 119,185 119,652 121,365 122,646 123,759 127,189 -5.47%
NOSH 149,877 147,142 149,565 149,834 149,569 147,333 149,635 0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -13.99% -3.04% -7.70% -9.56% -12.43% 0.96% 10.45% -
ROE -3.13% -0.26% -0.86% -2.98% -2.55% 0.36% 1.61% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.10 16.41 8.44 34.03 26.87 21.34 14.30 29.63%
EPS -2.44 -0.21 -0.69 -2.41 -2.09 0.30 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.81 0.80 0.81 0.82 0.84 0.85 -5.57%
Adjusted Per Share Value based on latest NOSH - 151,562
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.11 16.12 8.43 34.04 26.83 20.99 14.29 29.74%
EPS -2.44 -0.21 -0.69 -2.41 -2.09 0.30 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7804 0.7956 0.7987 0.8102 0.8187 0.8261 0.849 -5.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.43 0.45 0.47 0.38 0.35 0.50 -
P/RPS 2.09 2.62 5.33 1.38 1.41 1.64 3.50 -29.11%
P/EPS -18.03 -204.76 -65.22 -19.50 -18.18 116.67 36.50 -
EY -5.55 -0.49 -1.53 -5.13 -5.50 0.86 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.56 0.58 0.46 0.42 0.59 -3.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 25/11/09 28/08/09 25/05/09 27/02/09 26/11/08 -
Price 0.36 0.43 0.45 0.48 0.54 0.38 0.34 -
P/RPS 1.71 2.62 5.33 1.41 2.01 1.78 2.38 -19.79%
P/EPS -14.75 -204.76 -65.22 -19.92 -25.84 126.67 24.82 -
EY -6.78 -0.49 -1.53 -5.02 -3.87 0.79 4.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.56 0.59 0.66 0.45 0.40 9.77%

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