[PINEPAC] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -376.88%
YoY- 15.34%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 51,330 42,129 47,374 48,404 38,764 32,238 28,696 10.17%
PBT 1,625 -1,753 1,821 -2,146 -2,596 -2,885 3,040 -9.90%
Tax -3,211 -942 -1,692 -1,525 -1,741 2,885 -44 104.35%
NP -1,586 -2,696 129 -3,672 -4,337 0 2,996 -
-
NP to SH -948 -2,436 129 -3,672 -4,337 -3,381 2,996 -
-
Tax Rate 197.60% - 92.92% - - - 1.45% -
Total Cost 52,917 44,825 47,245 52,076 43,101 32,238 25,700 12.78%
-
Net Worth 133,123 136,276 96,999 91,301 109,432 120,047 122,835 1.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 133,123 136,276 96,999 91,301 109,432 120,047 122,835 1.34%
NOSH 151,276 149,754 161,666 149,673 149,907 150,059 149,800 0.16%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -3.09% -6.40% 0.27% -7.59% -11.19% 0.00% 10.44% -
ROE -0.71% -1.79% 0.13% -4.02% -3.96% -2.82% 2.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 33.93 28.13 29.30 32.34 25.86 21.48 19.16 9.98%
EPS -0.63 -1.63 0.08 -2.45 -2.89 -2.25 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.60 0.61 0.73 0.80 0.82 1.18%
Adjusted Per Share Value based on latest NOSH - 149,936
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.27 28.12 31.62 32.31 25.88 21.52 19.16 10.17%
EPS -0.63 -1.63 0.09 -2.45 -2.90 -2.26 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8887 0.9097 0.6475 0.6095 0.7305 0.8014 0.82 1.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.51 0.48 0.62 0.62 0.32 0.70 0.56 -
P/RPS 1.50 1.71 2.12 1.92 1.24 3.26 2.92 -10.50%
P/EPS -81.38 -29.51 775.00 -25.27 -11.06 -31.07 28.00 -
EY -1.23 -3.39 0.13 -3.96 -9.04 -3.22 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 1.03 1.02 0.44 0.88 0.68 -2.61%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 25/05/06 27/05/05 28/05/04 12/05/03 21/05/02 25/05/01 -
Price 0.50 0.43 0.42 0.44 0.31 0.70 0.58 -
P/RPS 1.47 1.53 1.43 1.36 1.20 3.26 3.03 -11.35%
P/EPS -79.79 -26.43 525.00 -17.93 -10.71 -31.07 29.00 -
EY -1.25 -3.78 0.19 -5.58 -9.33 -3.22 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.70 0.72 0.42 0.88 0.71 -3.59%

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