[PINEPAC] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 89.53%
YoY- 86.99%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 47,000 49,969 50,353 45,818 41,214 39,278 39,267 12.69%
PBT 1,482 5,739 2,657 -116 -5,760 -7,720 -7,226 -
Tax 3,302 3,524 3,481 -3,437 -2,602 -2,396 -1,364 -
NP 4,784 9,263 6,138 -3,553 -8,362 -10,116 -8,590 -
-
NP to SH 2,551 6,058 4,114 -539 -5,147 -6,721 -6,815 -
-
Tax Rate -222.81% -61.40% -131.01% - - - - -
Total Cost 42,216 40,706 44,215 49,371 49,576 49,394 47,857 -8.00%
-
Net Worth 119,843 120,119 119,600 118,500 117,101 114,644 115,281 2.61%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 119,843 120,119 119,600 118,500 117,101 114,644 115,281 2.61%
NOSH 149,804 150,149 149,500 150,000 150,130 148,888 149,715 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.18% 18.54% 12.19% -7.75% -20.29% -25.75% -21.88% -
ROE 2.13% 5.04% 3.44% -0.45% -4.40% -5.86% -5.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.37 33.28 33.68 30.55 27.45 26.38 26.23 12.63%
EPS 1.70 4.03 2.75 -0.36 -3.43 -4.51 -4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.80 0.79 0.78 0.77 0.77 2.57%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.37 33.36 33.61 30.59 27.51 26.22 26.21 12.69%
EPS 1.70 4.04 2.75 -0.36 -3.44 -4.49 -4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.8018 0.7984 0.791 0.7817 0.7653 0.7695 2.61%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.47 0.40 0.41 0.49 0.54 0.32 0.36 -
P/RPS 1.50 1.20 1.22 1.60 1.97 1.21 1.37 6.21%
P/EPS 27.60 9.91 14.90 -136.36 -15.75 -7.09 -7.91 -
EY 3.62 10.09 6.71 -0.73 -6.35 -14.11 -12.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.51 0.62 0.69 0.42 0.47 16.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 25/08/11 25/05/11 18/01/11 24/11/10 24/08/10 -
Price 0.50 0.49 0.40 0.45 0.55 0.46 0.37 -
P/RPS 1.59 1.47 1.19 1.47 2.00 1.74 1.41 8.31%
P/EPS 29.36 12.14 14.54 -125.23 -16.04 -10.19 -8.13 -
EY 3.41 8.23 6.88 -0.80 -6.23 -9.81 -12.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.50 0.57 0.71 0.60 0.48 19.81%

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