[PINEPAC] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 21.97%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 53,465 51,405 46,749 42,460 40,624 39,518 36,744 28.31%
PBT -1,246 -1,666 -2,635 -1,604 -2,881 -2,971 -3,936 -53.45%
Tax -2,584 -2,511 -1,449 -1,927 -1,644 -1,612 -1,754 29.38%
NP -3,830 -4,177 -4,084 -3,531 -4,525 -4,583 -5,690 -23.13%
-
NP to SH -3,830 -4,177 -4,084 -3,531 -4,525 -4,583 -5,690 -23.13%
-
Tax Rate - - - - - - - -
Total Cost 57,295 55,582 50,833 45,991 45,149 44,101 42,434 22.09%
-
Net Worth 99,000 89,873 91,461 88,039 92,704 94,685 109,560 -6.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 99,000 89,873 91,461 88,039 92,704 94,685 109,560 -6.51%
NOSH 165,000 149,789 149,936 141,999 149,523 150,294 150,082 6.50%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -7.16% -8.13% -8.74% -8.32% -11.14% -11.60% -15.49% -
ROE -3.87% -4.65% -4.47% -4.01% -4.88% -4.84% -5.19% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.40 34.32 31.18 29.90 27.17 26.29 24.48 20.48%
EPS -2.32 -2.79 -2.72 -2.49 -3.03 -3.05 -3.79 -27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.61 0.62 0.62 0.63 0.73 -12.22%
Adjusted Per Share Value based on latest NOSH - 141,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.69 34.31 31.21 28.34 27.12 26.38 24.53 28.31%
EPS -2.56 -2.79 -2.73 -2.36 -3.02 -3.06 -3.80 -23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6609 0.5999 0.6105 0.5877 0.6188 0.6321 0.7314 -6.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.37 0.40 0.62 0.63 0.69 0.38 0.32 -
P/RPS 1.14 1.17 1.99 2.11 2.54 1.45 1.31 -8.82%
P/EPS -15.94 -14.34 -22.76 -25.34 -22.80 -12.46 -8.44 52.61%
EY -6.27 -6.97 -4.39 -3.95 -4.39 -8.02 -11.85 -34.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 1.02 1.02 1.11 0.60 0.44 25.60%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 25/08/04 28/05/04 25/02/04 18/11/03 19/08/03 12/05/03 -
Price 0.87 0.37 0.44 0.69 0.63 0.72 0.31 -
P/RPS 2.68 1.08 1.41 2.31 2.32 2.74 1.27 64.29%
P/EPS -37.48 -13.27 -16.15 -27.75 -20.82 -23.61 -8.18 175.10%
EY -2.67 -7.54 -6.19 -3.60 -4.80 -4.24 -12.23 -63.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.62 0.72 1.11 1.02 1.14 0.42 127.91%

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