[PINEPAC] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 118.02%
YoY- 412.85%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 13,159 13,104 12,984 12,410 10,315 9,768 8,767 31.19%
PBT -4,119 -38 -306 1,563 -4,899 -1,098 -901 176.21%
Tax 2,223 -1,490 -296 -623 -549 -189 -63 -
NP -1,896 -1,528 -602 940 -5,448 -1,287 -964 57.17%
-
NP to SH -1,466 -1,187 -441 918 -5,094 -1,131 -875 41.19%
-
Tax Rate - - - 39.86% - - - -
Total Cost 15,055 14,632 13,586 11,470 15,763 11,055 9,731 33.87%
-
Net Worth 130,144 132,222 133,820 133,937 131,536 137,228 233,836 -32.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 130,144 132,222 133,820 133,937 131,536 137,228 233,836 -32.41%
NOSH 149,591 150,253 152,068 150,491 149,473 150,800 150,862 -0.56%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -14.41% -11.66% -4.64% 7.57% -52.82% -13.18% -11.00% -
ROE -1.13% -0.90% -0.33% 0.69% -3.87% -0.82% -0.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.80 8.72 8.54 8.25 6.90 6.48 5.81 31.98%
EPS -0.98 -0.79 -0.29 0.61 -3.40 -0.75 -0.58 41.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.88 0.89 0.88 0.91 1.55 -32.02%
Adjusted Per Share Value based on latest NOSH - 150,491
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.78 8.75 8.67 8.28 6.89 6.52 5.85 31.18%
EPS -0.98 -0.79 -0.29 0.61 -3.40 -0.75 -0.58 41.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.8826 0.8933 0.8941 0.8781 0.9161 1.5609 -32.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.51 0.51 0.45 0.43 0.48 0.46 -
P/RPS 8.98 5.85 5.97 5.46 6.23 7.41 7.92 8.75%
P/EPS -80.61 -64.56 -175.86 73.77 -12.62 -64.00 -79.31 1.09%
EY -1.24 -1.55 -0.57 1.36 -7.93 -1.56 -1.26 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.58 0.58 0.51 0.49 0.53 0.30 109.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 28/05/07 27/02/07 30/11/06 29/08/06 25/05/06 21/02/06 -
Price 0.75 0.50 0.56 0.54 0.46 0.43 0.47 -
P/RPS 8.53 5.73 6.56 6.55 6.67 6.64 8.09 3.60%
P/EPS -76.53 -63.29 -193.10 88.52 -13.50 -57.33 -81.03 -3.74%
EY -1.31 -1.58 -0.52 1.13 -7.41 -1.74 -1.23 4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.57 0.64 0.61 0.52 0.47 0.30 102.18%

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