[PINEPAC] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -2.28%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 51,657 41,913 47,656 51,405 39,518 31,851 27,161 11.30%
PBT -2,900 -6,215 -1,366 -1,666 -2,971 -4,154 1,590 -
Tax -186 -1,256 -2,540 -2,511 -1,612 -819 1,818 -
NP -3,086 -7,471 -3,906 -4,177 -4,583 -4,973 3,408 -
-
NP to SH -2,177 -6,921 -3,979 -4,177 -4,583 -4,973 295 -
-
Tax Rate - - - - - - -114.34% -
Total Cost 54,743 49,384 51,562 55,582 44,101 36,824 23,753 14.92%
-
Net Worth 130,144 131,536 98,902 89,873 94,685 119,676 121,624 1.13%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 130,144 131,536 98,902 89,873 94,685 119,676 121,624 1.13%
NOSH 149,591 149,473 149,852 149,789 150,294 149,595 150,153 -0.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -5.97% -17.83% -8.20% -8.13% -11.60% -15.61% 12.55% -
ROE -1.67% -5.26% -4.02% -4.65% -4.84% -4.16% 0.24% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.53 28.04 31.80 34.32 26.29 21.29 18.09 11.37%
EPS -1.46 -4.63 -2.66 -2.79 -3.05 -3.32 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.66 0.60 0.63 0.80 0.81 1.19%
Adjusted Per Share Value based on latest NOSH - 149,789
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.48 27.98 31.81 34.31 26.38 21.26 18.13 11.30%
EPS -1.45 -4.62 -2.66 -2.79 -3.06 -3.32 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.8781 0.6602 0.5999 0.6321 0.7989 0.8119 1.13%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.79 0.43 0.44 0.40 0.38 0.62 0.56 -
P/RPS 2.29 1.53 1.38 1.17 1.45 2.91 3.10 -4.92%
P/EPS -54.28 -9.29 -16.57 -14.34 -12.46 -18.65 285.04 -
EY -1.84 -10.77 -6.03 -6.97 -8.02 -5.36 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.49 0.67 0.67 0.60 0.78 0.69 4.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 14/08/07 29/08/06 29/08/05 25/08/04 19/08/03 20/08/02 21/08/01 -
Price 0.75 0.46 0.44 0.37 0.72 0.55 0.85 -
P/RPS 2.17 1.64 1.38 1.08 2.74 2.58 4.70 -12.08%
P/EPS -51.54 -9.93 -16.57 -13.27 -23.61 -16.54 432.65 -
EY -1.94 -10.07 -6.03 -7.54 -4.24 -6.04 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.52 0.67 0.62 1.14 0.69 1.05 -3.27%

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