[PINEPAC] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -18.25%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,460 40,624 39,518 36,744 34,233 33,273 31,851 21.06%
PBT -1,604 -2,881 -2,971 -3,936 -3,917 -4,184 -4,154 -46.88%
Tax -1,927 -1,644 -1,612 -1,754 -895 -854 -819 76.62%
NP -3,531 -4,525 -4,583 -5,690 -4,812 -5,038 -4,973 -20.36%
-
NP to SH -3,531 -4,525 -4,583 -5,690 -4,812 -5,038 -4,973 -20.36%
-
Tax Rate - - - - - - - -
Total Cost 45,991 45,149 44,101 42,434 39,045 38,311 36,824 15.92%
-
Net Worth 88,039 92,704 94,685 109,560 115,500 116,063 119,676 -18.46%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 88,039 92,704 94,685 109,560 115,500 116,063 119,676 -18.46%
NOSH 141,999 149,523 150,294 150,082 150,000 148,800 149,595 -3.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -8.32% -11.14% -11.60% -15.49% -14.06% -15.14% -15.61% -
ROE -4.01% -4.88% -4.84% -5.19% -4.17% -4.34% -4.16% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.90 27.17 26.29 24.48 22.82 22.36 21.29 25.33%
EPS -2.49 -3.03 -3.05 -3.79 -3.21 -3.39 -3.32 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.63 0.73 0.77 0.78 0.80 -15.58%
Adjusted Per Share Value based on latest NOSH - 150,082
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.34 27.12 26.38 24.53 22.85 22.21 21.26 21.05%
EPS -2.36 -3.02 -3.06 -3.80 -3.21 -3.36 -3.32 -20.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.6188 0.6321 0.7314 0.771 0.7748 0.7989 -18.46%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.63 0.69 0.38 0.32 0.38 0.39 0.62 -
P/RPS 2.11 2.54 1.45 1.31 1.67 1.74 2.91 -19.24%
P/EPS -25.34 -22.80 -12.46 -8.44 -11.85 -11.52 -18.65 22.60%
EY -3.95 -4.39 -8.02 -11.85 -8.44 -8.68 -5.36 -18.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.11 0.60 0.44 0.49 0.50 0.78 19.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 19/08/03 12/05/03 25/02/03 11/11/02 20/08/02 -
Price 0.69 0.63 0.72 0.31 0.36 0.41 0.55 -
P/RPS 2.31 2.32 2.74 1.27 1.58 1.83 2.58 -7.08%
P/EPS -27.75 -20.82 -23.61 -8.18 -11.22 -12.11 -16.54 41.06%
EY -3.60 -4.80 -4.24 -12.23 -8.91 -8.26 -6.04 -29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.02 1.14 0.42 0.47 0.53 0.69 37.17%

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