[PINEPAC] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -126.37%
YoY- -28.27%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 31,597 35,531 36,303 29,073 24,179 21,522 35,026 -1.70%
PBT -1,315 1,366 -1,610 -1,947 -2,164 2,280 108,260 -
Tax -707 -1,269 -1,144 -1,306 2,164 -33 -1,487 -11.64%
NP -2,022 97 -2,754 -3,253 0 2,247 106,773 -
-
NP to SH -1,827 97 -2,754 -3,253 -2,536 2,247 106,773 -
-
Tax Rate - 92.90% - - - 1.45% 1.37% -
Total Cost 33,619 35,434 39,057 32,326 24,179 19,275 -71,747 -
-
Net Worth 136,276 97,000 91,301 109,432 120,047 122,835 107,851 3.97%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 136,276 97,000 91,301 109,432 120,047 122,835 107,851 3.97%
NOSH 149,754 161,666 149,673 149,907 150,059 149,800 149,793 -0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -6.40% 0.27% -7.59% -11.19% 0.00% 10.44% 304.84% -
ROE -1.34% 0.10% -3.02% -2.97% -2.11% 1.83% 99.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 21.10 21.98 24.25 19.39 16.11 14.37 23.38 -1.69%
EPS -1.22 0.06 -1.84 -2.17 -1.69 1.50 71.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.60 0.61 0.73 0.80 0.82 0.72 3.97%
Adjusted Per Share Value based on latest NOSH - 150,082
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 21.09 23.72 24.23 19.41 16.14 14.37 23.38 -1.70%
EPS -1.22 0.06 -1.84 -2.17 -1.69 1.50 71.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9097 0.6475 0.6095 0.7305 0.8014 0.82 0.72 3.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.48 0.62 0.62 0.32 0.70 0.56 1.92 -
P/RPS 2.27 2.82 2.56 1.65 4.34 3.90 8.21 -19.27%
P/EPS -39.34 1,033.33 -33.70 -14.75 -41.42 37.33 2.69 -
EY -2.54 0.10 -2.97 -6.78 -2.41 2.68 37.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.03 1.02 0.44 0.88 0.68 2.67 -23.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 27/05/05 28/05/04 12/05/03 21/05/02 25/05/01 23/05/00 -
Price 0.43 0.42 0.44 0.31 0.70 0.58 2.06 -
P/RPS 2.04 1.91 1.81 1.60 4.34 4.04 8.81 -21.62%
P/EPS -35.25 700.00 -23.91 -14.29 -41.42 38.67 2.89 -
EY -2.84 0.14 -4.18 -7.00 -2.41 2.59 34.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.70 0.72 0.42 0.88 0.71 2.86 -25.98%

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