[PINEPAC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -48.04%
YoY- 168.53%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 17,274 51,657 38,498 25,394 12,410 41,912 31,597 -33.11%
PBT 3,250 -2,900 1,219 1,258 1,563 -6,214 -1,315 -
Tax -1,345 -186 -2,409 -919 -623 -1,256 -707 53.47%
NP 1,905 -3,086 -1,190 339 940 -7,470 -2,022 -
-
NP to SH 2,098 -2,177 -711 477 918 -6,921 -1,827 -
-
Tax Rate 41.38% - 197.62% 73.05% 39.86% - - -
Total Cost 15,369 54,743 39,688 25,055 11,470 49,382 33,619 -40.62%
-
Net Worth 131,874 130,619 133,123 131,175 133,937 130,137 136,276 -2.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 131,874 130,619 133,123 131,175 133,937 130,137 136,276 -2.16%
NOSH 149,857 150,137 151,276 149,062 150,491 149,583 149,754 0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.03% -5.97% -3.09% 1.33% 7.57% -17.82% -6.40% -
ROE 1.59% -1.67% -0.53% 0.36% 0.69% -5.32% -1.34% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.53 34.41 25.45 17.04 8.25 28.02 21.10 -33.13%
EPS 1.40 -1.45 -0.47 0.32 0.61 -4.62 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.88 0.88 0.89 0.87 0.91 -2.20%
Adjusted Per Share Value based on latest NOSH - 152,068
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.53 34.48 25.70 16.95 8.28 27.98 21.09 -33.11%
EPS 1.40 -1.45 -0.47 0.32 0.61 -4.62 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8803 0.8719 0.8887 0.8756 0.8941 0.8687 0.9097 -2.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.79 0.79 0.51 0.51 0.45 0.43 0.48 -
P/RPS 6.85 2.30 2.00 2.99 5.46 1.53 2.27 108.68%
P/EPS 56.43 -54.48 -108.51 159.38 73.77 -9.29 -39.34 -
EY 1.77 -1.84 -0.92 0.63 1.36 -10.76 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.58 0.58 0.51 0.49 0.53 42.28%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 14/08/07 28/05/07 27/02/07 30/11/06 29/08/06 25/05/06 -
Price 0.79 0.75 0.50 0.56 0.54 0.46 0.43 -
P/RPS 6.85 2.18 1.96 3.29 6.55 1.64 2.04 124.07%
P/EPS 56.43 -51.72 -106.38 175.00 88.52 -9.94 -35.25 -
EY 1.77 -1.93 -0.94 0.57 1.13 -10.06 -2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.57 0.64 0.61 0.53 0.47 54.14%

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