[PINEPAC] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -15.66%
YoY- 28.22%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 48,813 43,723 50,633 46,749 36,744 29,819 28,246 9.54%
PBT -3,680 -4,048 1,311 -2,635 -3,936 -2,855 884 -
Tax -2,958 -1,978 -2,637 -1,449 -1,754 319 2,524 -
NP -6,638 -6,026 -1,326 -4,084 -5,690 -2,536 3,408 -
-
NP to SH -5,805 -5,903 -1,326 -4,084 -5,690 -4,488 429 -
-
Tax Rate - - 201.14% - - - -285.52% -
Total Cost 55,451 49,749 51,959 50,833 42,434 32,355 24,838 14.31%
-
Net Worth 132,222 137,228 88,636 91,461 109,560 119,111 123,000 1.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 132,222 137,228 88,636 91,461 109,560 119,111 123,000 1.21%
NOSH 150,253 150,800 147,727 149,936 150,082 148,888 150,000 0.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -13.60% -13.78% -2.62% -8.74% -15.49% -8.50% 12.07% -
ROE -4.39% -4.30% -1.50% -4.47% -5.19% -3.77% 0.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.49 28.99 34.27 31.18 24.48 20.03 18.83 9.51%
EPS -3.86 -3.91 -0.90 -2.72 -3.79 -3.01 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.60 0.61 0.73 0.80 0.82 1.18%
Adjusted Per Share Value based on latest NOSH - 149,936
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.58 29.19 33.80 31.21 24.53 19.91 18.86 9.53%
EPS -3.88 -3.94 -0.89 -2.73 -3.80 -3.00 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8826 0.9161 0.5917 0.6105 0.7314 0.7951 0.8211 1.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.51 0.48 0.62 0.62 0.32 0.70 0.56 -
P/RPS 1.57 1.66 1.81 1.99 1.31 3.50 2.97 -10.07%
P/EPS -13.20 -12.26 -69.07 -22.76 -8.44 -23.22 195.80 -
EY -7.58 -8.16 -1.45 -4.39 -11.85 -4.31 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 1.03 1.02 0.44 0.88 0.68 -2.61%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 25/05/06 27/05/05 28/05/04 12/05/03 21/05/02 25/05/01 -
Price 0.50 0.43 0.42 0.44 0.31 0.70 0.58 -
P/RPS 1.54 1.48 1.23 1.41 1.27 3.50 3.08 -10.90%
P/EPS -12.94 -10.98 -46.79 -16.15 -8.18 -23.22 202.80 -
EY -7.73 -9.10 -2.14 -6.19 -12.23 -4.31 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.70 0.72 0.42 0.88 0.71 -3.59%

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