[PINEPAC] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 4.4%
YoY- 10.29%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,299 1,189 1,192 1,243 1,092 913 860 31.54%
PBT -10,462 -10,457 -11,336 -11,261 -11,673 -13,614 -12,893 -12.96%
Tax 0 0 0 0 0 0 0 -
NP -10,462 -10,457 -11,336 -11,261 -11,673 -13,614 -12,893 -12.96%
-
NP to SH -8,465 -8,368 -9,015 -8,769 -9,173 -11,068 -10,507 -13.38%
-
Tax Rate - - - - - - - -
Total Cost 11,761 11,646 12,528 12,504 12,765 14,527 13,753 -9.87%
-
Net Worth 163,723 170,776 173,772 176,768 179,764 184,258 182,760 -7.05%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - 4,494 4,494 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 163,723 170,776 173,772 176,768 179,764 184,258 182,760 -7.05%
NOSH 150,205 149,804 149,804 149,804 149,804 149,804 149,804 0.17%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -805.39% -879.48% -951.01% -905.95% -1,068.96% -1,491.13% -1,499.19% -
ROE -5.17% -4.90% -5.19% -4.96% -5.10% -6.01% -5.75% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 0.86 0.79 0.80 0.83 0.73 0.61 0.57 31.44%
EPS -5.64 -5.59 -6.02 -5.85 -6.12 -7.39 -7.01 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.09 1.14 1.16 1.18 1.20 1.23 1.22 -7.21%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 0.86 0.79 0.79 0.83 0.73 0.61 0.57 31.44%
EPS -5.64 -5.57 -6.00 -5.84 -6.11 -7.37 -7.00 -13.37%
DPS 0.00 0.00 0.00 0.00 0.00 2.99 2.99 -
NAPS 1.09 1.137 1.1569 1.1768 1.1968 1.2267 1.2167 -7.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.295 0.325 0.37 0.36 0.41 0.31 0.36 -
P/RPS 34.11 40.95 46.50 43.39 56.25 50.86 62.71 -33.29%
P/EPS -5.23 -5.82 -6.15 -6.15 -6.70 -4.20 -5.13 1.29%
EY -19.10 -17.19 -16.26 -16.26 -14.93 -23.83 -19.48 -1.30%
DY 0.00 0.00 0.00 0.00 0.00 9.68 8.33 -
P/NAPS 0.27 0.29 0.32 0.31 0.34 0.25 0.30 -6.76%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 27/05/24 26/02/24 29/11/23 29/08/23 31/05/23 -
Price 0.295 0.32 0.34 0.36 0.39 0.35 0.33 -
P/RPS 34.11 40.32 42.73 43.39 53.50 57.43 57.48 -29.31%
P/EPS -5.23 -5.73 -5.65 -6.15 -6.37 -4.74 -4.70 7.36%
EY -19.10 -17.46 -17.70 -16.26 -15.70 -21.11 -21.25 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 8.57 9.09 -
P/NAPS 0.27 0.28 0.29 0.31 0.33 0.28 0.27 0.00%

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