[PINEPAC] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -80.48%
YoY- -441.29%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 43,696 42,218 50,996 61,122 72,470 81,503 77,376 -31.60%
PBT -4,288 -6,791 -2,710 -32,250 -23,040 -19,248 -19,180 -63.06%
Tax -1,624 -1,292 -2,165 6,762 5,362 3,849 3,450 -
NP -5,912 -8,083 -4,875 -25,488 -17,678 -15,399 -15,730 -47.82%
-
NP to SH -4,362 -6,693 -3,611 -13,935 -7,721 -5,308 -5,260 -11.70%
-
Tax Rate - - - - - - - -
Total Cost 49,608 50,301 55,871 86,610 90,148 96,902 93,106 -34.20%
-
Net Worth 122,006 119,652 124,281 122,931 126,235 127,189 125,883 -2.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 122,006 119,652 124,281 122,931 126,235 127,189 125,883 -2.05%
NOSH 150,625 149,565 151,562 149,915 150,280 149,635 149,861 0.33%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -13.53% -19.15% -9.56% -41.70% -24.39% -18.89% -20.33% -
ROE -3.58% -5.59% -2.91% -11.34% -6.12% -4.17% -4.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.01 28.23 33.65 40.77 48.22 54.47 51.63 -31.83%
EPS -2.90 -4.47 -2.38 -9.30 -5.14 -3.55 -3.51 -11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.82 0.82 0.84 0.85 0.84 -2.38%
Adjusted Per Share Value based on latest NOSH - 149,915
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.17 28.18 34.04 40.80 48.38 54.41 51.65 -31.60%
EPS -2.91 -4.47 -2.41 -9.30 -5.15 -3.54 -3.51 -11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8144 0.7987 0.8296 0.8206 0.8427 0.849 0.8403 -2.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.45 0.47 0.38 0.35 0.50 0.62 -
P/RPS 1.48 1.59 1.40 0.93 0.73 0.92 1.20 14.96%
P/EPS -14.85 -10.06 -19.73 -4.09 -6.81 -14.10 -17.66 -10.88%
EY -6.73 -9.94 -5.07 -24.46 -14.68 -7.09 -5.66 12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.57 0.46 0.42 0.59 0.74 -19.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 28/08/09 25/05/09 27/02/09 26/11/08 29/08/08 -
Price 0.43 0.45 0.48 0.54 0.38 0.34 0.50 -
P/RPS 1.48 1.59 1.43 1.32 0.79 0.62 0.97 32.43%
P/EPS -14.85 -10.06 -20.15 -5.81 -7.40 -9.58 -14.25 2.77%
EY -6.73 -9.94 -4.96 -17.21 -13.52 -10.43 -7.02 -2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.59 0.66 0.45 0.40 0.60 -7.91%

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