[PINEPAC] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 47.25%
YoY- 190.14%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 32,918 27,594 42,696 49,969 39,278 42,218 81,503 -14.01%
PBT -17,265 -16,261 -10,725 5,739 -7,720 -6,791 -19,248 -1.79%
Tax 1,581 -1,582 -5,539 3,524 -2,396 -1,292 3,849 -13.77%
NP -15,684 -17,843 -16,264 9,263 -10,116 -8,083 -15,399 0.30%
-
NP to SH -15,600 -12,122 -10,005 6,058 -6,721 -6,693 -5,308 19.67%
-
Tax Rate - - - -61.40% - - - -
Total Cost 48,602 45,437 58,960 40,706 49,394 50,301 96,902 -10.85%
-
Net Worth 116,847 155,796 112,353 120,119 114,644 119,652 127,189 -1.40%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 116,847 155,796 112,353 120,119 114,644 119,652 127,189 -1.40%
NOSH 149,804 149,804 149,804 150,149 148,888 149,565 149,635 0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -47.65% -64.66% -38.09% 18.54% -25.75% -19.15% -18.89% -
ROE -13.35% -7.78% -8.90% 5.04% -5.86% -5.59% -4.17% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.97 18.42 28.50 33.28 26.38 28.23 54.47 -14.03%
EPS -10.41 -8.09 -6.68 4.03 -4.51 -4.47 -3.55 19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.04 0.75 0.80 0.77 0.80 0.85 -1.42%
Adjusted Per Share Value based on latest NOSH - 150,149
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.97 18.42 28.50 33.36 26.22 28.18 54.41 -14.02%
EPS -10.41 -8.09 -6.68 4.04 -4.49 -4.47 -3.54 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.04 0.75 0.8018 0.7653 0.7987 0.849 -1.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.405 0.335 0.38 0.40 0.32 0.45 0.50 -
P/RPS 1.84 1.82 1.33 1.20 1.21 1.59 0.92 12.24%
P/EPS -3.89 -4.14 -5.69 9.91 -7.09 -10.06 -14.10 -19.30%
EY -25.71 -24.15 -17.58 10.09 -14.11 -9.94 -7.09 23.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.32 0.51 0.50 0.42 0.56 0.59 -2.08%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 21/11/13 26/11/12 23/11/11 24/11/10 25/11/09 26/11/08 -
Price 0.355 0.35 0.40 0.49 0.46 0.45 0.34 -
P/RPS 1.62 1.90 1.40 1.47 1.74 1.59 0.62 17.35%
P/EPS -3.41 -4.33 -5.99 12.14 -10.19 -10.06 -9.58 -15.80%
EY -29.33 -23.12 -16.70 8.23 -9.81 -9.94 -10.43 18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.53 0.61 0.60 0.56 0.40 2.35%

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