[PINEPAC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -75.55%
YoY- 207.25%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,293 32,506 22,738 12,250 50,353 38,177 26,091 40.20%
PBT -5,580 -4,522 -231 1,689 2,657 2,917 943 -
Tax -5,437 -3,230 -1,629 -1,062 3,481 -2,303 -1,450 141.55%
NP -11,017 -7,752 -1,860 627 6,138 614 -507 680.16%
-
NP to SH -6,737 -2,785 -204 1,006 4,114 2,619 1,359 -
-
Tax Rate - - - 62.88% -131.01% 78.95% 153.76% -
Total Cost 54,310 40,258 24,598 11,623 44,215 37,563 26,598 61.01%
-
Net Worth 113,851 118,287 119,843 120,119 119,680 118,229 116,485 -1.51%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 113,851 118,287 119,843 120,119 119,680 118,229 116,485 -1.51%
NOSH 149,804 149,804 149,804 150,149 149,600 149,657 149,340 0.20%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -25.45% -23.85% -8.18% 5.12% 12.19% 1.61% -1.94% -
ROE -5.92% -2.35% -0.17% 0.84% 3.44% 2.22% 1.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.90 21.71 15.18 8.16 33.66 25.51 17.47 39.91%
EPS -4.50 -1.86 -0.14 0.67 2.75 1.75 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.80 0.80 0.80 0.79 0.78 -1.71%
Adjusted Per Share Value based on latest NOSH - 150,149
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.90 21.71 15.18 8.18 33.61 25.48 17.42 40.18%
EPS -4.50 -1.86 -0.14 0.67 2.75 1.75 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.80 0.8018 0.7989 0.7892 0.7776 -1.51%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.45 0.47 0.40 0.41 0.49 0.54 -
P/RPS 1.49 2.07 3.10 4.90 1.22 1.92 3.09 -38.53%
P/EPS -9.56 -24.19 -345.14 59.70 14.91 28.00 59.34 -
EY -10.46 -4.13 -0.29 1.68 6.71 3.57 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.59 0.50 0.51 0.62 0.69 -11.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 29/02/12 23/11/11 25/08/11 25/05/11 18/01/11 -
Price 0.41 0.38 0.50 0.49 0.40 0.45 0.55 -
P/RPS 1.42 1.75 3.29 6.01 1.19 1.76 3.15 -41.23%
P/EPS -9.12 -20.43 -367.17 73.13 14.55 25.71 60.44 -
EY -10.97 -4.89 -0.27 1.37 6.88 3.89 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.63 0.61 0.50 0.57 0.71 -16.69%

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