[PINEPAC] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -169.16%
YoY- -4.95%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 19,076 17,274 13,159 13,104 12,984 12,410 10,315 50.49%
PBT 1,665 3,250 -4,119 -38 -306 1,563 -4,899 -
Tax -1,320 -1,345 2,223 -1,490 -296 -623 -549 79.18%
NP 345 1,905 -1,896 -1,528 -602 940 -5,448 -
-
NP to SH 805 2,098 -1,466 -1,187 -441 918 -5,094 -
-
Tax Rate 79.28% 41.38% - - - 39.86% - -
Total Cost 18,731 15,369 15,055 14,632 13,586 11,470 15,763 12.15%
-
Net Worth 132,675 131,874 130,144 132,222 133,820 133,937 131,536 0.57%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 132,675 131,874 130,144 132,222 133,820 133,937 131,536 0.57%
NOSH 149,074 149,857 149,591 150,253 152,068 150,491 149,473 -0.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.81% 11.03% -14.41% -11.66% -4.64% 7.57% -52.82% -
ROE 0.61% 1.59% -1.13% -0.90% -0.33% 0.69% -3.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.80 11.53 8.80 8.72 8.54 8.25 6.90 50.80%
EPS 0.54 1.40 -0.98 -0.79 -0.29 0.61 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.88 0.88 0.89 0.88 0.75%
Adjusted Per Share Value based on latest NOSH - 150,253
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.73 11.53 8.78 8.75 8.67 8.28 6.89 50.40%
EPS 0.54 1.40 -0.98 -0.79 -0.29 0.61 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8857 0.8803 0.8688 0.8826 0.8933 0.8941 0.8781 0.57%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.80 0.79 0.79 0.51 0.51 0.45 0.43 -
P/RPS 6.25 6.85 8.98 5.85 5.97 5.46 6.23 0.21%
P/EPS 148.15 56.43 -80.61 -64.56 -175.86 73.77 -12.62 -
EY 0.68 1.77 -1.24 -1.55 -0.57 1.36 -7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.91 0.58 0.58 0.51 0.49 49.81%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 14/08/07 28/05/07 27/02/07 30/11/06 29/08/06 -
Price 0.71 0.79 0.75 0.50 0.56 0.54 0.46 -
P/RPS 5.55 6.85 8.53 5.73 6.56 6.55 6.67 -11.50%
P/EPS 131.48 56.43 -76.53 -63.29 -193.10 88.52 -13.50 -
EY 0.76 1.77 -1.31 -1.58 -0.52 1.13 -7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.86 0.57 0.64 0.61 0.52 33.16%

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