[PINEPAC] QoQ Quarter Result on 30-Sep-2010 [#1]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 70.31%
YoY- 9.11%
Quarter Report
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,176 12,086 13,457 12,634 7,641 7,482 11,521 3.76%
PBT -260 1,974 2,336 -1,393 -3,033 -3,670 376 -
Tax 5,784 -853 -345 -1,105 -1,134 -18 -139 -
NP 5,524 1,121 1,991 -2,498 -4,167 -3,688 237 720.68%
-
NP to SH 1,495 1,260 2,297 -938 -3,159 -3,348 723 62.52%
-
Tax Rate - 43.21% 14.77% - - - 36.97% -
Total Cost 6,652 10,965 11,466 15,132 11,808 11,170 11,284 -29.76%
-
Net Worth 119,600 118,500 117,101 114,644 115,281 117,104 122,006 -1.32%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 119,600 118,500 117,101 114,644 115,281 117,104 122,006 -1.32%
NOSH 149,500 150,000 150,130 148,888 149,715 150,134 150,625 -0.49%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 45.37% 9.28% 14.80% -19.77% -54.53% -49.29% 2.06% -
ROE 1.25% 1.06% 1.96% -0.82% -2.74% -2.86% 0.59% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.14 8.06 8.96 8.49 5.10 4.98 7.65 4.23%
EPS 1.00 0.84 1.53 -0.63 -2.11 -2.23 0.48 63.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.78 0.77 0.77 0.78 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 148,888
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.13 8.07 8.98 8.43 5.10 4.99 7.69 3.78%
EPS 1.00 0.84 1.53 -0.63 -2.11 -2.23 0.48 63.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7984 0.791 0.7817 0.7653 0.7695 0.7817 0.8144 -1.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.41 0.49 0.54 0.32 0.36 0.44 0.43 -
P/RPS 5.03 6.08 6.02 3.77 7.05 8.83 5.62 -7.14%
P/EPS 41.00 58.33 35.29 -50.79 -17.06 -19.73 89.58 -40.69%
EY 2.44 1.71 2.83 -1.97 -5.86 -5.07 1.12 68.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.69 0.42 0.47 0.56 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 18/01/11 24/11/10 24/08/10 26/05/10 23/02/10 -
Price 0.40 0.45 0.55 0.46 0.37 0.36 0.43 -
P/RPS 4.91 5.58 6.14 5.42 7.25 7.22 5.62 -8.63%
P/EPS 40.00 53.57 35.95 -73.02 -17.54 -16.14 89.58 -41.66%
EY 2.50 1.87 2.78 -1.37 -5.70 -6.19 1.12 71.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.71 0.60 0.48 0.46 0.53 -3.82%

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