[PINEPAC] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 4.49%
YoY- -1103.0%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 44,564 53,748 42,460 34,233 28,000 32,129 26,038 -0.56%
PBT -3,007 -578 -1,604 -3,917 1,178 109,100 -3,092 0.02%
Tax -2,057 -2,792 -1,927 -895 374 2,310 3,168 -
NP -5,064 -3,370 -3,531 -4,812 1,552 111,410 76 -
-
NP to SH -5,097 -3,370 -3,531 -4,812 -400 108,431 -4,378 -0.16%
-
Tax Rate - - - - -31.75% -2.12% - -
Total Cost 49,628 57,118 45,991 39,045 26,448 -79,281 25,962 -0.68%
-
Net Worth 233,836 89,769 88,039 115,500 119,999 119,076 -65,359 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 233,836 89,769 88,039 115,500 119,999 119,076 -65,359 -
NOSH 150,862 149,615 141,999 150,000 149,999 148,846 151,999 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -11.36% -6.27% -8.32% -14.06% 5.54% 346.76% 0.29% -
ROE -2.18% -3.75% -4.01% -4.17% -0.33% 91.06% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 29.54 35.92 29.90 22.82 18.67 21.59 17.13 -0.57%
EPS -3.38 -2.25 -2.49 -3.21 -0.27 72.85 -2.88 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 0.60 0.62 0.77 0.80 0.80 -0.43 -
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 29.75 35.88 28.34 22.85 18.69 21.45 17.38 -0.56%
EPS -3.40 -2.25 -2.36 -3.21 -0.27 72.38 -2.92 -0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5609 0.5992 0.5877 0.771 0.801 0.7949 -0.4363 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.46 0.80 0.63 0.38 0.73 0.73 0.00 -
P/RPS 1.56 2.23 2.11 1.67 3.91 3.38 0.00 -100.00%
P/EPS -13.62 -35.52 -25.34 -11.85 -273.75 1.00 0.00 -100.00%
EY -7.34 -2.82 -3.95 -8.44 -0.37 99.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.33 1.02 0.49 0.91 0.91 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 25/02/05 25/02/04 25/02/03 26/02/02 28/02/01 - -
Price 0.47 0.75 0.69 0.36 0.72 0.65 0.00 -
P/RPS 1.59 2.09 2.31 1.58 3.86 3.01 0.00 -100.00%
P/EPS -13.91 -33.30 -27.75 -11.22 -270.00 0.89 0.00 -100.00%
EY -7.19 -3.00 -3.60 -8.91 -0.37 112.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.25 1.11 0.47 0.90 0.81 0.00 -100.00%

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