[PINEPAC] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -186.29%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 11,790 10,446 9,435 8,953 10,684 7,672 6,924 42.54%
PBT 67 -1,024 -915 -1,009 -23 -1,988 -896 -
Tax -381 -306 -901 -56 -349 1,988 896 -
NP -314 -1,330 -1,816 -1,065 -372 0 0 -
-
NP to SH -314 -1,330 -1,816 -1,065 -372 -2,588 -938 -51.75%
-
Tax Rate 568.66% - - - - - - -
Total Cost 12,104 11,776 11,251 10,018 11,056 7,672 6,924 45.06%
-
Net Worth 92,704 94,685 109,560 115,500 116,063 119,676 119,111 -15.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 92,704 94,685 109,560 115,500 116,063 119,676 119,111 -15.37%
NOSH 149,523 150,294 150,082 150,000 148,800 149,595 148,888 0.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.66% -12.73% -19.25% -11.90% -3.48% 0.00% 0.00% -
ROE -0.34% -1.40% -1.66% -0.92% -0.32% -2.16% -0.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.89 6.95 6.29 5.97 7.18 5.13 4.65 42.21%
EPS -0.21 -0.89 -1.21 -0.71 -0.25 -1.73 -0.63 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.73 0.77 0.78 0.80 0.80 -15.61%
Adjusted Per Share Value based on latest NOSH - 150,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.87 6.97 6.30 5.98 7.13 5.12 4.62 42.58%
EPS -0.21 -0.89 -1.21 -0.71 -0.25 -1.73 -0.63 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6321 0.7314 0.771 0.7748 0.7989 0.7951 -15.37%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.38 0.32 0.38 0.39 0.62 0.70 -
P/RPS 8.75 5.47 5.09 6.37 5.43 12.09 15.05 -30.31%
P/EPS -328.57 -42.94 -26.45 -53.52 -156.00 -35.84 -111.11 105.88%
EY -0.30 -2.33 -3.78 -1.87 -0.64 -2.79 -0.90 -51.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.60 0.44 0.49 0.50 0.78 0.88 16.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 19/08/03 12/05/03 25/02/03 11/11/02 20/08/02 21/05/02 -
Price 0.63 0.72 0.31 0.36 0.41 0.55 0.70 -
P/RPS 7.99 10.36 4.93 6.03 5.71 10.72 15.05 -34.40%
P/EPS -300.00 -81.36 -25.62 -50.70 -164.00 -31.79 -111.11 93.78%
EY -0.33 -1.23 -3.90 -1.97 -0.61 -3.15 -0.90 -48.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 0.42 0.47 0.53 0.69 0.88 10.33%

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