[PINEPAC] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -286.29%
YoY- 10.08%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 11,790 39,519 29,073 19,638 10,684 31,852 24,179 -38.02%
PBT 67 -2,971 -1,947 -1,032 -23 -4,153 -2,164 -
Tax -381 -1,619 -1,306 -405 -349 4,153 2,164 -
NP -314 -4,590 -3,253 -1,437 -372 0 0 -
-
NP to SH -314 -4,590 -3,253 -1,437 -372 -5,124 -2,536 -75.12%
-
Tax Rate 568.66% - - - - - - -
Total Cost 12,104 44,109 32,326 21,075 11,056 31,852 24,179 -36.92%
-
Net Worth 92,704 94,345 109,432 115,259 116,063 119,859 120,047 -15.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 92,704 94,345 109,432 115,259 116,063 119,859 120,047 -15.81%
NOSH 149,523 149,755 149,907 149,687 148,800 149,824 150,059 -0.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.66% -11.61% -11.19% -7.32% -3.48% 0.00% 0.00% -
ROE -0.34% -4.87% -2.97% -1.25% -0.32% -4.28% -2.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.89 26.39 19.39 13.12 7.18 21.26 16.11 -37.84%
EPS -0.21 -3.06 -2.17 -0.96 -0.25 -3.42 -1.69 -75.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.73 0.77 0.78 0.80 0.80 -15.61%
Adjusted Per Share Value based on latest NOSH - 150,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.87 26.38 19.41 13.11 7.13 21.26 16.14 -38.02%
EPS -0.21 -3.06 -2.17 -0.96 -0.25 -3.42 -1.69 -75.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6298 0.7305 0.7694 0.7748 0.8001 0.8014 -15.82%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.38 0.32 0.38 0.39 0.62 0.70 -
P/RPS 8.75 1.44 1.65 2.90 5.43 2.92 4.34 59.52%
P/EPS -328.57 -12.40 -14.75 -39.58 -156.00 -18.13 -41.42 297.25%
EY -0.30 -8.07 -6.78 -2.53 -0.64 -5.52 -2.41 -75.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.60 0.44 0.49 0.50 0.78 0.88 16.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 19/08/03 12/05/03 25/02/03 11/11/02 20/08/02 21/05/02 -
Price 0.63 0.72 0.31 0.36 0.41 0.55 0.70 -
P/RPS 7.99 2.73 1.60 2.74 5.71 2.59 4.34 50.15%
P/EPS -300.00 -23.49 -14.29 -37.50 -164.00 -16.08 -41.42 273.89%
EY -0.33 -4.26 -7.00 -2.67 -0.61 -6.22 -2.41 -73.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 0.42 0.47 0.53 0.69 0.88 10.33%

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