[PINEPAC] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 1078.79%
YoY- 647.89%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,063 12,125 10,609 11,072 13,850 15,102 13,724 -3.23%
PBT 683 -2,732 -57 936 487 -55 -1,946 -
Tax -455 -1,271 -268 -547 -454 -1,368 -423 4.97%
NP 228 -4,003 -325 389 33 -1,423 -2,369 -
-
NP to SH 179 -4,076 -325 389 33 -1,423 -2,369 -
-
Tax Rate 66.62% - - 58.44% 93.22% - - -
Total Cost 12,835 16,128 10,934 10,683 13,817 16,525 16,093 -13.98%
-
Net Worth 137,233 98,902 88,636 89,769 99,000 89,873 91,461 31.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 137,233 98,902 88,636 89,769 99,000 89,873 91,461 31.03%
NOSH 149,166 149,852 147,727 149,615 165,000 149,789 149,936 -0.34%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.75% -33.01% -3.06% 3.51% 0.24% -9.42% -17.26% -
ROE 0.13% -4.12% -0.37% 0.43% 0.03% -1.58% -2.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.76 8.09 7.18 7.40 8.39 10.08 9.15 -2.85%
EPS 0.12 -2.72 -0.22 0.26 0.02 -0.95 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.66 0.60 0.60 0.60 0.60 0.61 31.48%
Adjusted Per Share Value based on latest NOSH - 149,615
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.72 8.09 7.08 7.39 9.25 10.08 9.16 -3.22%
EPS 0.12 -2.72 -0.22 0.26 0.02 -0.95 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9161 0.6602 0.5917 0.5992 0.6609 0.5999 0.6105 31.03%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.44 0.62 0.80 0.37 0.40 0.62 -
P/RPS 5.37 5.44 8.63 10.81 4.41 3.97 6.77 -14.29%
P/EPS 391.67 -16.18 -281.82 307.69 1,850.00 -42.11 -39.24 -
EY 0.26 -6.18 -0.35 0.33 0.05 -2.38 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 1.03 1.33 0.62 0.67 1.02 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 27/05/05 25/02/05 23/11/04 25/08/04 28/05/04 -
Price 0.46 0.44 0.42 0.75 0.87 0.37 0.44 -
P/RPS 5.25 5.44 5.85 10.13 10.36 3.67 4.81 6.00%
P/EPS 383.33 -16.18 -190.91 288.46 4,350.00 -38.95 -27.85 -
EY 0.26 -6.18 -0.52 0.35 0.02 -2.57 -3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.70 1.25 1.45 0.62 0.72 -21.56%

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