[PINEPAC] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 40.83%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 27,486 27,587 30,035 32,918 32,627 30,904 28,877 -3.24%
PBT -13,254 -18,884 -11,274 -17,265 -31,714 -18,925 -27,642 -38.82%
Tax 294 1,534 1,702 1,581 1,382 31 -1,524 -
NP -12,960 -17,350 -9,572 -15,684 -30,332 -18,894 -29,166 -41.85%
-
NP to SH -10,622 -13,659 -9,176 -15,600 -26,366 -18,609 -27,869 -47.52%
-
Tax Rate - - - - - - - -
Total Cost 40,446 44,937 39,607 48,602 62,959 49,798 58,043 -21.45%
-
Net Worth 109,356 112,353 115,349 116,847 119,843 149,804 149,804 -18.97%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 109,356 112,353 115,349 116,847 119,843 149,804 149,804 -18.97%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -47.15% -62.89% -31.87% -47.65% -92.97% -61.14% -101.00% -
ROE -9.71% -12.16% -7.95% -13.35% -22.00% -12.42% -18.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.35 18.42 20.05 21.97 21.78 20.63 19.28 -3.25%
EPS -7.09 -9.12 -6.13 -10.41 -17.60 -12.42 -18.60 -47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.77 0.78 0.80 1.00 1.00 -18.97%
Adjusted Per Share Value based on latest NOSH - 149,804
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.35 18.42 20.05 21.97 21.78 20.63 19.28 -3.25%
EPS -7.09 -9.12 -6.13 -10.41 -17.60 -12.42 -18.60 -47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.77 0.78 0.80 1.00 1.00 -18.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.29 0.30 0.31 0.405 0.43 0.35 0.33 -
P/RPS 1.58 1.63 1.55 1.84 1.97 1.70 1.71 -5.14%
P/EPS -4.09 -3.29 -5.06 -3.89 -2.44 -2.82 -1.77 75.05%
EY -24.45 -30.39 -19.76 -25.71 -40.93 -35.49 -56.37 -42.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.52 0.54 0.35 0.33 13.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 25/02/15 26/11/14 21/08/14 22/05/14 21/02/14 -
Price 0.215 0.345 0.32 0.355 0.42 0.355 0.365 -
P/RPS 1.17 1.87 1.60 1.62 1.93 1.72 1.89 -27.42%
P/EPS -3.03 -3.78 -5.22 -3.41 -2.39 -2.86 -1.96 33.80%
EY -32.98 -26.43 -19.14 -29.33 -41.91 -34.99 -50.97 -25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.46 0.42 0.46 0.53 0.36 0.37 -15.02%

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