[PINEPAC] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 77.39%
YoY- 93.33%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 12,984 8,767 11,072 10,789 8,953 7,993 6,847 11.24%
PBT -306 -901 936 268 -1,009 -1,276 -1,692 -24.78%
Tax -296 -63 -547 -339 -56 1,276 1,692 -
NP -602 -964 389 -71 -1,065 0 0 -
-
NP to SH -441 -875 389 -71 -1,065 -1,290 -1,161 -14.89%
-
Tax Rate - - 58.44% 126.49% - - - -
Total Cost 13,586 9,731 10,683 10,860 10,018 7,993 6,847 12.09%
-
Net Worth 133,820 233,836 89,769 88,039 115,500 119,999 119,076 1.96%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 133,820 233,836 89,769 88,039 115,500 119,999 119,076 1.96%
NOSH 152,068 150,862 149,615 141,999 150,000 149,999 148,846 0.35%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -4.64% -11.00% 3.51% -0.66% -11.90% 0.00% 0.00% -
ROE -0.33% -0.37% 0.43% -0.08% -0.92% -1.08% -0.97% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.54 5.81 7.40 7.60 5.97 5.33 4.60 10.85%
EPS -0.29 -0.58 0.26 -0.05 -0.71 -0.86 -0.78 -15.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.55 0.60 0.62 0.77 0.80 0.80 1.60%
Adjusted Per Share Value based on latest NOSH - 141,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.67 5.85 7.39 7.20 5.98 5.34 4.57 11.25%
EPS -0.29 -0.58 0.26 -0.05 -0.71 -0.86 -0.78 -15.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8933 1.5609 0.5992 0.5877 0.771 0.801 0.7949 1.96%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.51 0.46 0.80 0.63 0.38 0.73 0.73 -
P/RPS 5.97 7.92 10.81 8.29 6.37 13.70 15.87 -15.03%
P/EPS -175.86 -79.31 307.69 -1,260.00 -53.52 -84.88 -93.59 11.07%
EY -0.57 -1.26 0.33 -0.08 -1.87 -1.18 -1.07 -9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.30 1.33 1.02 0.49 0.91 0.91 -7.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/02/06 25/02/05 25/02/04 25/02/03 26/02/02 28/02/01 -
Price 0.56 0.47 0.75 0.69 0.36 0.72 0.65 -
P/RPS 6.56 8.09 10.13 9.08 6.03 13.51 14.13 -11.99%
P/EPS -193.10 -81.03 288.46 -1,380.00 -50.70 -83.72 -83.33 15.02%
EY -0.52 -1.23 0.35 -0.07 -1.97 -1.19 -1.20 -13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.30 1.25 1.11 0.47 0.90 0.81 -3.84%

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