[PINEPAC] YoY Cumulative 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- 93.16%
YoY- 15.59%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 12,410 13,063 13,850 11,790 10,684 9,262 9,569 4.42%
PBT 1,563 683 487 67 -23 7 835 11.00%
Tax -623 -455 -454 -381 -349 -7 -577 1.28%
NP 940 228 33 -314 -372 0 258 24.03%
-
NP to SH 918 179 33 -314 -372 -307 258 23.54%
-
Tax Rate 39.86% 66.62% 93.22% 568.66% - 100.00% 69.10% -
Total Cost 11,470 12,835 13,817 12,104 11,056 9,262 9,311 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 0.69% 0.13% 0.03% -0.34% -0.32% -0.26% 0.21% -
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 8.25 8.76 8.39 7.89 7.18 6.34 6.31 4.56%
EPS 0.61 0.12 0.02 -0.21 -0.25 -0.21 0.17 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 8.28 8.72 9.25 7.87 7.13 6.18 6.39 4.41%
EPS 0.61 0.12 0.02 -0.21 -0.25 -0.20 0.17 23.71%
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 5.46 5.37 4.41 8.75 5.43 9.47 17.13 -17.34%
P/EPS 73.77 391.67 1,850.00 -328.57 -156.00 -285.71 635.29 -30.14%
EY 1.36 0.26 0.05 -0.30 -0.64 -0.35 0.16 42.83%
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 6.55 5.25 10.36 7.99 5.71 13.10 16.02 -13.84%
P/EPS 88.52 383.33 4,350.00 -300.00 -164.00 -395.24 594.12 -27.17%
EY 1.13 0.26 0.02 -0.33 -0.61 -0.25 0.17 37.10%
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