[PINEPAC] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -15.66%
YoY- 28.22%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 53,748 53,465 51,405 46,749 42,460 40,624 39,518 22.64%
PBT -578 -1,246 -1,666 -2,635 -1,604 -2,881 -2,971 -66.25%
Tax -2,792 -2,584 -2,511 -1,449 -1,927 -1,644 -1,612 43.98%
NP -3,370 -3,830 -4,177 -4,084 -3,531 -4,525 -4,583 -18.45%
-
NP to SH -3,370 -3,830 -4,177 -4,084 -3,531 -4,525 -4,583 -18.45%
-
Tax Rate - - - - - - - -
Total Cost 57,118 57,295 55,582 50,833 45,991 45,149 44,101 18.72%
-
Net Worth 89,769 99,000 89,873 91,461 88,039 92,704 94,685 -3.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 89,769 99,000 89,873 91,461 88,039 92,704 94,685 -3.47%
NOSH 149,615 165,000 149,789 149,936 141,999 149,523 150,294 -0.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -6.27% -7.16% -8.13% -8.74% -8.32% -11.14% -11.60% -
ROE -3.75% -3.87% -4.65% -4.47% -4.01% -4.88% -4.84% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.92 32.40 34.32 31.18 29.90 27.17 26.29 23.01%
EPS -2.25 -2.32 -2.79 -2.72 -2.49 -3.03 -3.05 -18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.60 0.61 0.62 0.62 0.63 -3.18%
Adjusted Per Share Value based on latest NOSH - 149,936
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.88 35.69 34.31 31.21 28.34 27.12 26.38 22.64%
EPS -2.25 -2.56 -2.79 -2.73 -2.36 -3.02 -3.06 -18.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5992 0.6609 0.5999 0.6105 0.5877 0.6188 0.6321 -3.48%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 0.37 0.40 0.62 0.63 0.69 0.38 -
P/RPS 2.23 1.14 1.17 1.99 2.11 2.54 1.45 33.06%
P/EPS -35.52 -15.94 -14.34 -22.76 -25.34 -22.80 -12.46 100.41%
EY -2.82 -6.27 -6.97 -4.39 -3.95 -4.39 -8.02 -50.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.62 0.67 1.02 1.02 1.11 0.60 69.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 25/08/04 28/05/04 25/02/04 18/11/03 19/08/03 -
Price 0.75 0.87 0.37 0.44 0.69 0.63 0.72 -
P/RPS 2.09 2.68 1.08 1.41 2.31 2.32 2.74 -16.44%
P/EPS -33.30 -37.48 -13.27 -16.15 -27.75 -20.82 -23.61 25.63%
EY -3.00 -2.67 -7.54 -6.19 -3.60 -4.80 -4.24 -20.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.45 0.62 0.72 1.11 1.02 1.14 6.30%

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