[PINEPAC] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -13.05%
YoY- 751.04%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 265 1,771 1,545 1,365 1,163 16,483 13,790 -92.77%
PBT -2,705 101,486 137,928 135,250 150,532 -33,822 -24,323 -76.78%
Tax 0 -357 -36,821 -36,870 -36,870 1,405 54 -
NP -2,705 101,129 101,107 98,380 113,662 -32,417 -24,269 -76.74%
-
NP to SH -2,102 96,123 96,247 93,333 107,347 -29,042 -21,830 -78.90%
-
Tax Rate - 0.35% 26.70% 27.26% 24.49% - - -
Total Cost 2,970 -99,358 -99,562 -97,015 -112,499 48,900 38,059 -81.65%
-
Net Worth 206,729 214,219 205,231 209,725 223,207 64,415 70,407 104.64%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 206,729 214,219 205,231 209,725 223,207 64,415 70,407 104.64%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1,020.75% 5,710.28% 6,544.14% 7,207.33% 9,773.17% -196.67% -175.99% -
ROE -1.02% 44.87% 46.90% 44.50% 48.09% -45.09% -31.01% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.18 1.18 1.03 0.91 0.78 11.00 9.21 -92.69%
EPS -1.40 64.17 64.25 62.30 71.66 -19.39 -14.57 -78.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.43 1.37 1.40 1.49 0.43 0.47 104.64%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.18 1.18 1.03 0.91 0.77 10.97 9.18 -92.67%
EPS -1.40 63.99 64.08 62.14 71.47 -19.33 -14.53 -78.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3763 1.4262 1.3663 1.3963 1.486 0.4289 0.4687 104.65%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.30 0.29 0.19 0.49 0.275 0.31 0.33 -
P/RPS 169.59 24.53 18.42 53.78 35.42 2.82 3.58 1200.04%
P/EPS -21.38 0.45 0.30 0.79 0.38 -1.60 -2.26 345.47%
EY -4.68 221.26 338.15 127.15 260.58 -62.54 -44.16 -77.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.14 0.35 0.18 0.72 0.70 -53.67%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 10/06/20 28/02/20 25/11/19 29/08/19 28/05/19 -
Price 0.475 0.305 0.31 0.315 0.31 0.31 0.315 -
P/RPS 268.52 25.80 30.06 34.57 39.93 2.82 3.42 1719.06%
P/EPS -33.85 0.48 0.48 0.51 0.43 -1.60 -2.16 523.10%
EY -2.95 210.38 207.25 197.79 231.16 -62.54 -46.26 -83.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.21 0.23 0.23 0.21 0.72 0.67 -36.30%

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