[PINEPAC] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 62.5%
YoY- 68.55%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 39,267 50,996 77,376 51,657 41,913 47,656 51,405 -4.38%
PBT -7,226 -2,710 -19,180 -2,900 -6,215 -1,366 -1,666 27.68%
Tax -1,364 -2,165 3,450 -186 -1,256 -2,540 -2,511 -9.66%
NP -8,590 -4,875 -15,730 -3,086 -7,471 -3,906 -4,177 12.76%
-
NP to SH -6,815 -3,611 -5,260 -2,177 -6,921 -3,979 -4,177 8.49%
-
Tax Rate - - - - - - - -
Total Cost 47,857 55,871 93,106 54,743 49,384 51,562 55,582 -2.46%
-
Net Worth 115,281 124,281 125,883 130,144 131,536 98,902 89,873 4.23%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 115,281 124,281 125,883 130,144 131,536 98,902 89,873 4.23%
NOSH 149,715 151,562 149,861 149,591 149,473 149,852 149,789 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -21.88% -9.56% -20.33% -5.97% -17.83% -8.20% -8.13% -
ROE -5.91% -2.91% -4.18% -1.67% -5.26% -4.02% -4.65% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.23 33.65 51.63 34.53 28.04 31.80 34.32 -4.37%
EPS -4.55 -2.38 -3.51 -1.46 -4.63 -2.66 -2.79 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.82 0.84 0.87 0.88 0.66 0.60 4.24%
Adjusted Per Share Value based on latest NOSH - 149,591
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.21 34.04 51.65 34.48 27.98 31.81 34.31 -4.38%
EPS -4.55 -2.41 -3.51 -1.45 -4.62 -2.66 -2.79 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7695 0.8296 0.8403 0.8688 0.8781 0.6602 0.5999 4.23%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.36 0.47 0.62 0.79 0.43 0.44 0.40 -
P/RPS 1.37 1.40 1.20 2.29 1.53 1.38 1.17 2.66%
P/EPS -7.91 -19.73 -17.66 -54.28 -9.29 -16.57 -14.34 -9.43%
EY -12.64 -5.07 -5.66 -1.84 -10.77 -6.03 -6.97 10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.74 0.91 0.49 0.67 0.67 -5.73%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 29/08/08 14/08/07 29/08/06 29/08/05 25/08/04 -
Price 0.37 0.48 0.50 0.75 0.46 0.44 0.37 -
P/RPS 1.41 1.43 0.97 2.17 1.64 1.38 1.08 4.54%
P/EPS -8.13 -20.15 -14.25 -51.54 -9.93 -16.57 -13.27 -7.83%
EY -12.30 -4.96 -7.02 -1.94 -10.07 -6.03 -7.54 8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.60 0.86 0.52 0.67 0.62 -4.17%

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