[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -8.47%
YoY- -36.66%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,492 1,060 4,652 21,180 28,864 24,844 29,472 -39.15%
PBT -13,064 -10,820 602,128 -31,600 -23,884 -29,764 18,572 -
Tax 0 0 -147,480 0 0 0 -512 -
NP -13,064 -10,820 454,648 -31,600 -23,884 -29,764 18,060 -
-
NP to SH -10,680 -8,408 429,388 -28,332 -20,732 -25,428 20,148 -
-
Tax Rate - - 24.49% - - - 2.76% -
Total Cost 14,556 11,880 -449,996 52,780 52,748 54,608 11,412 4.13%
-
Net Worth 197,741 206,729 223,207 82,392 119,843 142,313 112,353 9.87%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 197,741 206,729 223,207 82,392 119,843 142,313 112,353 9.87%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -875.60% -1,020.75% 9,773.17% -149.20% -82.75% -119.80% 61.28% -
ROE -5.40% -4.07% 192.37% -34.39% -17.30% -17.87% 17.93% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.00 0.71 3.11 14.14 19.27 16.58 19.67 -39.10%
EPS -7.12 -5.60 286.64 -18.92 -13.84 -16.96 13.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.38 1.49 0.55 0.80 0.95 0.75 9.87%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.99 0.71 3.10 14.10 19.22 16.54 19.62 -39.18%
EPS -7.11 -5.60 285.87 -18.86 -13.80 -16.93 13.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3165 1.3763 1.486 0.5485 0.7979 0.9475 0.748 9.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.495 0.30 0.275 0.475 0.22 0.23 0.27 -
P/RPS 49.70 42.40 8.86 3.36 1.14 1.39 1.37 81.84%
P/EPS -6.94 -5.35 0.10 -2.51 -1.59 -1.35 2.01 -
EY -14.40 -18.71 1,042.30 -39.82 -62.91 -73.80 49.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.22 0.18 0.86 0.28 0.24 0.36 0.90%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 30/11/20 25/11/19 28/11/18 29/11/17 30/11/16 27/11/15 -
Price 0.51 0.475 0.31 0.365 0.20 0.215 0.26 -
P/RPS 51.21 67.13 9.98 2.58 1.04 1.30 1.32 83.88%
P/EPS -7.15 -8.46 0.11 -1.93 -1.45 -1.27 1.93 -
EY -13.98 -11.82 924.62 -51.82 -69.20 -78.95 51.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.21 0.66 0.25 0.23 0.35 1.81%

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