[PINEPAC] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -1.31%
YoY- -1765.93%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 39,518 36,744 34,233 33,273 31,851 29,819 28,000 25.90%
PBT -2,971 -3,936 -3,917 -4,184 -4,154 -2,855 1,178 -
Tax -1,612 -1,754 -895 -854 -819 319 374 -
NP -4,583 -5,690 -4,812 -5,038 -4,973 -2,536 1,552 -
-
NP to SH -4,583 -5,690 -4,812 -5,038 -4,973 -4,488 -400 410.50%
-
Tax Rate - - - - - - -31.75% -
Total Cost 44,101 42,434 39,045 38,311 36,824 32,355 26,448 40.74%
-
Net Worth 94,685 109,560 115,500 116,063 119,676 119,111 119,999 -14.64%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 94,685 109,560 115,500 116,063 119,676 119,111 119,999 -14.64%
NOSH 150,294 150,082 150,000 148,800 149,595 148,888 149,999 0.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -11.60% -15.49% -14.06% -15.14% -15.61% -8.50% 5.54% -
ROE -4.84% -5.19% -4.17% -4.34% -4.16% -3.77% -0.33% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 26.29 24.48 22.82 22.36 21.29 20.03 18.67 25.70%
EPS -3.05 -3.79 -3.21 -3.39 -3.32 -3.01 -0.27 405.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.73 0.77 0.78 0.80 0.80 0.80 -14.75%
Adjusted Per Share Value based on latest NOSH - 148,800
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 26.38 24.53 22.85 22.21 21.26 19.91 18.69 25.90%
EPS -3.06 -3.80 -3.21 -3.36 -3.32 -3.00 -0.27 406.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6321 0.7314 0.771 0.7748 0.7989 0.7951 0.801 -14.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.32 0.38 0.39 0.62 0.70 0.73 -
P/RPS 1.45 1.31 1.67 1.74 2.91 3.50 3.91 -48.47%
P/EPS -12.46 -8.44 -11.85 -11.52 -18.65 -23.22 -273.75 -87.32%
EY -8.02 -11.85 -8.44 -8.68 -5.36 -4.31 -0.37 681.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.49 0.50 0.78 0.88 0.91 -24.30%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 12/05/03 25/02/03 11/11/02 20/08/02 21/05/02 26/02/02 -
Price 0.72 0.31 0.36 0.41 0.55 0.70 0.72 -
P/RPS 2.74 1.27 1.58 1.83 2.58 3.50 3.86 -20.47%
P/EPS -23.61 -8.18 -11.22 -12.11 -16.54 -23.22 -270.00 -80.38%
EY -4.24 -12.23 -8.91 -8.26 -6.04 -4.31 -0.37 410.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.42 0.47 0.53 0.69 0.88 0.90 17.11%

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