[PINEPAC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock

[PINEPAC] PINEHILL PACIFIC BERHAD

Announcement Date

18-Jan-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 244.88%

YoY- 539.81%

Quarter Report

PINEPAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	12,250	50,353	38,177	26,091	12,634	39,267	31,626	-46.83%
YoY %	-75.67%	31.89%	46.32%	106.51%	-67.83%	24.16%	-	-
Horiz. %	38.73%	159.21%	120.71%	82.50%	39.95%	124.16%	100.00%	-
PBT	1,689	2,657	2,917	943	-1,393	-7,226	-4,193	-
YoY %	-36.43%	-8.91%	209.33%	167.70%	80.72%	-72.33%	-	-
Horiz. %	-40.28%	-63.37%	-69.57%	-22.49%	33.22%	172.33%	100.00%	-
Tax	-1,062	3,481	-2,303	-1,450	-1,105	-1,364	-230	177.03%
YoY %	-130.51%	251.15%	-58.83%	-31.22%	18.99%	-493.04%	-	-
Horiz. %	461.74%	-1,513.48%	1,001.30%	630.43%	480.43%	593.04%	100.00%	-
NP	627	6,138	614	-507	-2,498	-8,590	-4,423	-
YoY %	-89.78%	899.67%	221.10%	79.70%	70.92%	-94.21%	-	-
Horiz. %	-14.18%	-138.77%	-13.88%	11.46%	56.48%	194.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,006	4,114	2,619	1,359	-938	-6,816	-3,657	-
YoY %	-75.55%	57.08%	92.72%	244.88%	86.24%	-86.38%	-	-
Horiz. %	-27.51%	-112.50%	-71.62%	-37.16%	25.65%	186.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.88%	-131.01%	78.95%	153.76%	-	-	-	-
YoY %	148.00%	-265.94%	-48.65%	0.00%	-	-	-	-
Horiz. %	40.89%	-85.20%	51.35%	100.00%	-	-	-	-
Total Cost	11,623	44,215	37,563	26,598	15,132	47,857	36,049	-52.94%
YoY %	-73.71%	17.71%	41.22%	75.77%	-68.38%	32.76%	-	-
Horiz. %	32.24%	122.65%	104.20%	73.78%	41.98%	132.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,119	119,680	118,229	116,485	114,644	115,347	116,904	1.82%
YoY %	0.37%	1.23%	1.50%	1.61%	-0.61%	-1.33%	-	-
Horiz. %	102.75%	102.37%	101.13%	99.64%	98.07%	98.67%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	120,119	119,680	118,229	116,485	114,644	115,347	116,904	1.82%
YoY %	0.37%	1.23%	1.50%	1.61%	-0.61%	-1.33%	-	-
Horiz. %	102.75%	102.37%	101.13%	99.64%	98.07%	98.67%	100.00%	-
NOSH	150,149	149,600	149,657	149,340	148,888	149,802	149,877	0.12%
YoY %	0.37%	-0.04%	0.21%	0.30%	-0.61%	-0.05%	-	-
Horiz. %	100.18%	99.82%	99.85%	99.64%	99.34%	99.95%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	5.12%	12.19%	1.61%	-1.94%	-19.77%	-21.88%	-13.99%	-
YoY %	-58.00%	657.14%	182.99%	90.19%	9.64%	-56.40%	-	-
Horiz. %	-36.60%	-87.13%	-11.51%	13.87%	141.32%	156.40%	100.00%	-
ROE	0.84%	3.44%	2.22%	1.17%	-0.82%	-5.91%	-3.13%	-
YoY %	-75.58%	54.95%	89.74%	242.68%	86.13%	-88.82%	-	-
Horiz. %	-26.84%	-109.90%	-70.93%	-37.38%	26.20%	188.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	8.16	33.66	25.51	17.47	8.49	26.21	21.10	-46.88%
YoY %	-75.76%	31.95%	46.02%	105.77%	-67.61%	24.22%	-	-
Horiz. %	38.67%	159.53%	120.90%	82.80%	40.24%	124.22%	100.00%	-
EPS	0.67	2.75	1.75	0.91	-0.63	-4.55	-2.44	-
YoY %	-75.64%	57.14%	92.31%	244.44%	86.15%	-86.48%	-	-
Horiz. %	-27.46%	-112.70%	-71.72%	-37.30%	25.82%	186.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.80	0.80	0.79	0.78	0.77	0.77	0.78	1.70%
YoY %	0.00%	1.27%	1.28%	1.30%	0.00%	-1.28%	-	-
Horiz. %	102.56%	102.56%	101.28%	100.00%	98.72%	98.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 150,130
RPS	8.18	33.61	25.48	17.42	8.43	26.21	21.11	-46.81%
YoY %	-75.66%	31.91%	46.27%	106.64%	-67.84%	24.16%	-	-
Horiz. %	38.75%	159.21%	120.70%	82.52%	39.93%	124.16%	100.00%	-
EPS	0.67	2.75	1.75	0.91	-0.63	-4.55	-2.44	-
YoY %	-75.64%	57.14%	92.31%	244.44%	86.15%	-86.48%	-	-
Horiz. %	-27.46%	-112.70%	-71.72%	-37.30%	25.82%	186.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8018	0.7989	0.7892	0.7776	0.7653	0.77	0.7804	1.81%
YoY %	0.36%	1.23%	1.49%	1.61%	-0.61%	-1.33%	-	-
Horiz. %	102.74%	102.37%	101.13%	99.64%	98.07%	98.67%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.40	0.41	0.49	0.54	0.32	0.36	0.44	-
P/RPS	4.90	1.22	1.92	3.09	3.77	1.37	2.09	76.39%
YoY %	301.64%	-36.46%	-37.86%	-18.04%	175.18%	-34.45%	-	-
Horiz. %	234.45%	58.37%	91.87%	147.85%	180.38%	65.55%	100.00%	-
P/EPS	59.70	14.91	28.00	59.34	-50.79	-7.91	-18.03	-
YoY %	300.40%	-46.75%	-52.81%	216.83%	-542.10%	56.13%	-	-
Horiz. %	-331.11%	-82.70%	-155.30%	-329.12%	281.70%	43.87%	100.00%	-
EY	1.68	6.71	3.57	1.69	-1.97	-12.64	-5.55	-
YoY %	-74.96%	87.96%	111.24%	185.79%	84.41%	-127.75%	-	-
Horiz. %	-30.27%	-120.90%	-64.32%	-30.45%	35.50%	227.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.51	0.62	0.69	0.42	0.47	0.56	-7.27%
YoY %	-1.96%	-17.74%	-10.14%	64.29%	-10.64%	-16.07%	-	-
Horiz. %	89.29%	91.07%	110.71%	123.21%	75.00%	83.93%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	25/08/11	25/05/11	18/01/11	24/11/10	24/08/10	26/05/10	-
Price	0.49	0.40	0.45	0.55	0.46	0.37	0.36	-
P/RPS	6.01	1.19	1.76	3.15	5.42	1.41	1.71	130.98%
YoY %	405.04%	-32.39%	-44.13%	-41.88%	284.40%	-17.54%	-	-
Horiz. %	351.46%	69.59%	102.92%	184.21%	316.96%	82.46%	100.00%	-
P/EPS	73.13	14.55	25.71	60.44	-73.02	-8.13	-14.75	-
YoY %	402.61%	-43.41%	-57.46%	182.77%	-798.15%	44.88%	-	-
Horiz. %	-495.80%	-98.64%	-174.31%	-409.76%	495.05%	55.12%	100.00%	-
EY	1.37	6.88	3.89	1.65	-1.37	-12.30	-6.78	-
YoY %	-80.09%	76.86%	135.76%	220.44%	88.86%	-81.42%	-	-
Horiz. %	-20.21%	-101.47%	-57.37%	-24.34%	20.21%	181.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.50	0.57	0.71	0.60	0.48	0.46	20.68%
YoY %	22.00%	-12.28%	-19.72%	18.33%	25.00%	4.35%	-	-
Horiz. %	132.61%	108.70%	123.91%	154.35%	130.43%	104.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos