[PINEPAC] QoQ TTM Result on 31-Dec-2001 [#2]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -48.15%
YoY- -100.37%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 33,273 31,851 29,819 28,000 26,854 27,161 28,246 11.52%
PBT -4,184 -4,154 -2,855 1,178 762 1,590 884 -
Tax -854 -819 319 374 2,081 1,818 2,524 -
NP -5,038 -4,973 -2,536 1,552 2,843 3,408 3,408 -
-
NP to SH -5,038 -4,973 -4,488 -400 -270 295 429 -
-
Tax Rate - - - -31.75% -273.10% -114.34% -285.52% -
Total Cost 38,311 36,824 32,355 26,448 24,011 23,753 24,838 33.46%
-
Net Worth 116,063 119,676 119,111 119,999 118,414 121,624 123,000 -3.79%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 116,063 119,676 119,111 119,999 118,414 121,624 123,000 -3.79%
NOSH 148,800 149,595 148,888 149,999 146,190 150,153 150,000 -0.53%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -15.14% -15.61% -8.50% 5.54% 10.59% 12.55% 12.07% -
ROE -4.34% -4.16% -3.77% -0.33% -0.23% 0.24% 0.35% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.36 21.29 20.03 18.67 18.37 18.09 18.83 12.12%
EPS -3.39 -3.32 -3.01 -0.27 -0.18 0.20 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.80 0.80 0.81 0.81 0.82 -3.27%
Adjusted Per Share Value based on latest NOSH - 149,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.21 21.26 19.91 18.69 17.93 18.13 18.86 11.50%
EPS -3.36 -3.32 -3.00 -0.27 -0.18 0.20 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7748 0.7989 0.7951 0.801 0.7905 0.8119 0.8211 -3.79%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.39 0.62 0.70 0.73 0.60 0.56 0.56 -
P/RPS 1.74 2.91 3.50 3.91 3.27 3.10 2.97 -29.96%
P/EPS -11.52 -18.65 -23.22 -273.75 -324.87 285.04 195.80 -
EY -8.68 -5.36 -4.31 -0.37 -0.31 0.35 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.88 0.91 0.74 0.69 0.68 -18.51%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 20/08/02 21/05/02 26/02/02 20/11/01 21/08/01 25/05/01 -
Price 0.41 0.55 0.70 0.72 0.83 0.85 0.58 -
P/RPS 1.83 2.58 3.50 3.86 4.52 4.70 3.08 -29.30%
P/EPS -12.11 -16.54 -23.22 -270.00 -449.40 432.65 202.80 -
EY -8.26 -6.04 -4.31 -0.37 -0.22 0.23 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.69 0.88 0.90 1.02 1.05 0.71 -17.69%

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