[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 72.64%
YoY- 15.59%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 49,640 52,252 55,400 47,160 42,736 37,048 38,276 4.42%
PBT 6,252 2,732 1,948 268 -92 28 3,340 11.00%
Tax -2,492 -1,820 -1,816 -1,524 -1,396 -28 -2,308 1.28%
NP 3,760 912 132 -1,256 -1,488 0 1,032 24.03%
-
NP to SH 3,672 716 132 -1,256 -1,488 -1,228 1,032 23.54%
-
Tax Rate 39.86% 66.62% 93.22% 568.66% - 100.00% 69.10% -
Total Cost 45,880 51,340 55,268 48,416 44,224 37,048 37,244 3.53%
-
Net Worth 133,937 137,233 99,000 92,704 116,063 118,414 122,929 1.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 133,937 137,233 99,000 92,704 116,063 118,414 122,929 1.43%
NOSH 150,491 149,166 165,000 149,523 148,800 146,190 151,764 -0.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.57% 1.75% 0.24% -2.66% -3.48% 0.00% 2.70% -
ROE 2.74% 0.52% 0.13% -1.35% -1.28% -1.04% 0.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 32.99 35.03 33.58 31.54 28.72 25.34 25.22 4.57%
EPS 2.44 0.48 0.08 -0.84 -1.00 -0.84 0.68 23.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.92 0.60 0.62 0.78 0.81 0.81 1.58%
Adjusted Per Share Value based on latest NOSH - 149,523
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.14 34.88 36.98 31.48 28.53 24.73 25.55 4.42%
EPS 2.45 0.48 0.09 -0.84 -0.99 -0.82 0.69 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8941 0.9161 0.6609 0.6188 0.7748 0.7905 0.8206 1.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.47 0.37 0.69 0.39 0.60 1.08 -
P/RPS 1.36 1.34 1.10 2.19 1.36 2.37 4.28 -17.38%
P/EPS 18.44 97.92 462.50 -82.14 -39.00 -71.43 158.82 -30.14%
EY 5.42 1.02 0.22 -1.22 -2.56 -1.40 0.63 43.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.62 1.11 0.50 0.74 1.33 -14.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 24/11/05 23/11/04 18/11/03 11/11/02 20/11/01 24/11/00 -
Price 0.54 0.46 0.87 0.63 0.41 0.83 1.01 -
P/RPS 1.64 1.31 2.59 2.00 1.43 3.28 4.00 -13.80%
P/EPS 22.13 95.83 1,087.50 -75.00 -41.00 -98.81 148.53 -27.17%
EY 4.52 1.04 0.09 -1.33 -2.44 -1.01 0.67 37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 1.45 1.02 0.53 1.02 1.25 -11.26%

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