[PINEPAC] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -1022.0%
YoY- -1146.15%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 34,233 33,273 31,851 29,819 28,000 26,854 27,161 16.63%
PBT -3,917 -4,184 -4,154 -2,855 1,178 762 1,590 -
Tax -895 -854 -819 319 374 2,081 1,818 -
NP -4,812 -5,038 -4,973 -2,536 1,552 2,843 3,408 -
-
NP to SH -4,812 -5,038 -4,973 -4,488 -400 -270 295 -
-
Tax Rate - - - - -31.75% -273.10% -114.34% -
Total Cost 39,045 38,311 36,824 32,355 26,448 24,011 23,753 39.15%
-
Net Worth 115,500 116,063 119,676 119,111 119,999 118,414 121,624 -3.37%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 115,500 116,063 119,676 119,111 119,999 118,414 121,624 -3.37%
NOSH 150,000 148,800 149,595 148,888 149,999 146,190 150,153 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -14.06% -15.14% -15.61% -8.50% 5.54% 10.59% 12.55% -
ROE -4.17% -4.34% -4.16% -3.77% -0.33% -0.23% 0.24% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.82 22.36 21.29 20.03 18.67 18.37 18.09 16.69%
EPS -3.21 -3.39 -3.32 -3.01 -0.27 -0.18 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.80 0.80 0.80 0.81 0.81 -3.31%
Adjusted Per Share Value based on latest NOSH - 148,888
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.85 22.21 21.26 19.91 18.69 17.93 18.13 16.62%
EPS -3.21 -3.36 -3.32 -3.00 -0.27 -0.18 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.771 0.7748 0.7989 0.7951 0.801 0.7905 0.8119 -3.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.38 0.39 0.62 0.70 0.73 0.60 0.56 -
P/RPS 1.67 1.74 2.91 3.50 3.91 3.27 3.10 -33.71%
P/EPS -11.85 -11.52 -18.65 -23.22 -273.75 -324.87 285.04 -
EY -8.44 -8.68 -5.36 -4.31 -0.37 -0.31 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.78 0.88 0.91 0.74 0.69 -20.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 11/11/02 20/08/02 21/05/02 26/02/02 20/11/01 21/08/01 -
Price 0.36 0.41 0.55 0.70 0.72 0.83 0.85 -
P/RPS 1.58 1.83 2.58 3.50 3.86 4.52 4.70 -51.55%
P/EPS -11.22 -12.11 -16.54 -23.22 -270.00 -449.40 432.65 -
EY -8.91 -8.26 -6.04 -4.31 -0.37 -0.22 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.69 0.88 0.90 1.02 1.05 -41.39%

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