[PINEPAC] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -563.07%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,457 12,634 7,641 7,482 11,521 12,623 10,806 15.70%
PBT 2,336 -1,393 -3,033 -3,670 376 -899 1,436 38.19%
Tax -345 -1,105 -1,134 -18 -139 -73 -1,315 -58.91%
NP 1,991 -2,498 -4,167 -3,688 237 -972 121 543.63%
-
NP to SH 2,297 -938 -3,159 -3,348 723 -1,032 -485 -
-
Tax Rate 14.77% - - - 36.97% - 91.57% -
Total Cost 11,466 15,132 11,808 11,170 11,284 13,595 10,685 4.80%
-
Net Worth 117,101 114,644 115,281 117,104 122,006 119,652 124,281 -3.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 117,101 114,644 115,281 117,104 122,006 119,652 124,281 -3.87%
NOSH 150,130 148,888 149,715 150,134 150,625 149,565 151,562 -0.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.80% -19.77% -54.53% -49.29% 2.06% -7.70% 1.12% -
ROE 1.96% -0.82% -2.74% -2.86% 0.59% -0.86% -0.39% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.96 8.49 5.10 4.98 7.65 8.44 7.13 16.40%
EPS 1.53 -0.63 -2.11 -2.23 0.48 -0.69 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.78 0.81 0.80 0.82 -3.27%
Adjusted Per Share Value based on latest NOSH - 150,134
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.98 8.43 5.10 4.99 7.69 8.43 7.21 15.71%
EPS 1.53 -0.63 -2.11 -2.23 0.48 -0.69 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7817 0.7653 0.7695 0.7817 0.8144 0.7987 0.8296 -3.87%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.54 0.32 0.36 0.44 0.43 0.45 0.47 -
P/RPS 6.02 3.77 7.05 8.83 5.62 5.33 6.59 -5.83%
P/EPS 35.29 -50.79 -17.06 -19.73 89.58 -65.22 -146.88 -
EY 2.83 -1.97 -5.86 -5.07 1.12 -1.53 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.42 0.47 0.56 0.53 0.56 0.57 13.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/01/11 24/11/10 24/08/10 26/05/10 23/02/10 25/11/09 28/08/09 -
Price 0.55 0.46 0.37 0.36 0.43 0.45 0.48 -
P/RPS 6.14 5.42 7.25 7.22 5.62 5.33 6.73 -5.91%
P/EPS 35.95 -73.02 -17.54 -16.14 89.58 -65.22 -150.00 -
EY 2.78 -1.37 -5.70 -6.19 1.12 -1.53 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.48 0.46 0.53 0.56 0.59 13.09%

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