[PINEPAC] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 57.08%
YoY- 160.36%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,506 22,738 12,250 50,353 38,177 26,091 12,634 87.65%
PBT -4,522 -231 1,689 2,657 2,917 943 -1,393 119.08%
Tax -3,230 -1,629 -1,062 3,481 -2,303 -1,450 -1,105 104.30%
NP -7,752 -1,860 627 6,138 614 -507 -2,498 112.60%
-
NP to SH -2,785 -204 1,006 4,114 2,619 1,359 -938 106.44%
-
Tax Rate - - 62.88% -131.01% 78.95% 153.76% - -
Total Cost 40,258 24,598 11,623 44,215 37,563 26,598 15,132 91.88%
-
Net Worth 118,287 119,843 120,119 119,680 118,229 116,485 114,644 2.10%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 118,287 119,843 120,119 119,680 118,229 116,485 114,644 2.10%
NOSH 149,804 149,804 150,149 149,600 149,657 149,340 148,888 0.40%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -23.85% -8.18% 5.12% 12.19% 1.61% -1.94% -19.77% -
ROE -2.35% -0.17% 0.84% 3.44% 2.22% 1.17% -0.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.71 15.18 8.16 33.66 25.51 17.47 8.49 86.89%
EPS -1.86 -0.14 0.67 2.75 1.75 0.91 -0.63 105.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.80 0.79 0.78 0.77 1.72%
Adjusted Per Share Value based on latest NOSH - 149,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.71 15.18 8.18 33.61 25.48 17.42 8.43 87.77%
EPS -1.86 -0.14 0.67 2.75 1.75 0.91 -0.63 105.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.8018 0.7989 0.7892 0.7776 0.7653 2.13%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.45 0.47 0.40 0.41 0.49 0.54 0.32 -
P/RPS 2.07 3.10 4.90 1.22 1.92 3.09 3.77 -32.92%
P/EPS -24.19 -345.14 59.70 14.91 28.00 59.34 -50.79 -38.98%
EY -4.13 -0.29 1.68 6.71 3.57 1.69 -1.97 63.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.50 0.51 0.62 0.69 0.42 22.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 23/11/11 25/08/11 25/05/11 18/01/11 24/11/10 -
Price 0.38 0.50 0.49 0.40 0.45 0.55 0.46 -
P/RPS 1.75 3.29 6.01 1.19 1.76 3.15 5.42 -52.90%
P/EPS -20.43 -367.17 73.13 14.55 25.71 60.44 -73.02 -57.18%
EY -4.89 -0.27 1.37 6.88 3.89 1.65 -1.37 133.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.61 0.50 0.57 0.71 0.60 -13.81%

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