[PINEPAC] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -112.78%
YoY- -150.34%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,641 7,482 11,521 12,623 10,806 8,746 10,043 -16.70%
PBT -3,033 -3,670 376 -899 1,436 -5,201 -2,127 26.77%
Tax -1,134 -18 -139 -73 -1,315 -97 193 -
NP -4,167 -3,688 237 -972 121 -5,298 -1,934 67.05%
-
NP to SH -3,159 -3,348 723 -1,032 -485 -3,568 -1,608 57.05%
-
Tax Rate - - 36.97% - 91.57% - - -
Total Cost 11,808 11,170 11,284 13,595 10,685 14,044 11,977 -0.94%
-
Net Worth 115,281 117,104 122,006 119,652 124,281 122,931 126,235 -5.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 115,281 117,104 122,006 119,652 124,281 122,931 126,235 -5.88%
NOSH 149,715 150,134 150,625 149,565 151,562 149,915 150,280 -0.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -54.53% -49.29% 2.06% -7.70% 1.12% -60.58% -19.26% -
ROE -2.74% -2.86% 0.59% -0.86% -0.39% -2.90% -1.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.10 4.98 7.65 8.44 7.13 5.83 6.68 -16.50%
EPS -2.11 -2.23 0.48 -0.69 -0.32 -2.38 -1.07 57.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.81 0.80 0.82 0.82 0.84 -5.65%
Adjusted Per Share Value based on latest NOSH - 149,565
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.10 4.99 7.69 8.43 7.21 5.84 6.70 -16.67%
EPS -2.11 -2.23 0.48 -0.69 -0.32 -2.38 -1.07 57.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7695 0.7817 0.8144 0.7987 0.8296 0.8206 0.8427 -5.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.36 0.44 0.43 0.45 0.47 0.38 0.35 -
P/RPS 7.05 8.83 5.62 5.33 6.59 6.51 5.24 21.93%
P/EPS -17.06 -19.73 89.58 -65.22 -146.88 -15.97 -32.71 -35.28%
EY -5.86 -5.07 1.12 -1.53 -0.68 -6.26 -3.06 54.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.53 0.56 0.57 0.46 0.42 7.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 23/02/10 25/11/09 28/08/09 25/05/09 27/02/09 -
Price 0.37 0.36 0.43 0.45 0.48 0.54 0.38 -
P/RPS 7.25 7.22 5.62 5.33 6.73 9.26 5.69 17.58%
P/EPS -17.54 -16.14 89.58 -65.22 -150.00 -22.69 -35.51 -37.59%
EY -5.70 -6.19 1.12 -1.53 -0.67 -4.41 -2.82 60.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.53 0.56 0.59 0.66 0.45 4.40%

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