[PINEPAC] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -268.78%
YoY- -108.62%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,376 1,213 1,105 961 884 873 1,771 -15.44%
PBT -11,989 -13,052 -12,491 -45,963 -39,988 -51,750 101,487 -
Tax -8 -8 -8 36,456 36,512 36,512 -358 -92.01%
NP -11,997 -13,060 -12,499 -9,507 -3,476 -15,238 101,129 -
-
NP to SH -9,652 -10,451 -9,883 -7,678 -2,082 -13,326 96,123 -
-
Tax Rate - - - - - - 0.35% -
Total Cost 13,373 14,273 13,604 10,468 4,360 16,111 -99,358 -
-
Net Worth 196,243 197,741 199,239 202,235 206,729 206,729 214,219 -5.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 196,243 197,741 199,239 202,235 206,729 206,729 214,219 -5.66%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -871.88% -1,076.67% -1,131.13% -989.28% -393.21% -1,745.48% 5,710.28% -
ROE -4.92% -5.29% -4.96% -3.80% -1.01% -6.45% 44.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.92 0.81 0.74 0.64 0.59 0.58 1.18 -15.25%
EPS -6.44 -6.98 -6.60 -5.13 -1.39 -8.90 64.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.33 1.35 1.38 1.38 1.43 -5.66%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.92 0.81 0.74 0.64 0.59 0.58 1.18 -15.25%
EPS -6.43 -6.96 -6.58 -5.11 -1.39 -8.87 63.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3065 1.3165 1.3264 1.3464 1.3763 1.3763 1.4262 -5.66%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.52 0.495 0.39 0.55 0.43 0.30 0.29 -
P/RPS 56.61 61.13 52.87 85.74 72.87 51.48 24.53 74.36%
P/EPS -8.07 -7.10 -5.91 -10.73 -30.94 -3.37 0.45 -
EY -12.39 -14.09 -16.92 -9.32 -3.23 -29.65 221.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.29 0.41 0.31 0.22 0.20 58.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 24/11/21 24/08/21 24/05/21 25/02/21 30/11/20 26/08/20 -
Price 0.505 0.51 0.46 0.50 0.535 0.475 0.305 -
P/RPS 54.98 62.98 62.36 77.94 90.66 81.51 25.80 65.37%
P/EPS -7.84 -7.31 -6.97 -9.76 -38.49 -5.34 0.48 -
EY -12.76 -13.68 -14.34 -10.25 -2.60 -18.73 210.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.35 0.37 0.39 0.34 0.21 50.91%

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