[PINEPAC] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 89.53%
YoY- 86.99%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 30,904 36,083 44,674 45,818 42,432 61,122 69,603 -12.65%
PBT -18,925 -4,705 -4,781 -116 -2,757 -32,250 4,805 -
Tax 31 -5,311 2,555 -3,437 -1,545 6,762 -1,939 -
NP -18,894 -10,016 -2,226 -3,553 -4,302 -25,488 2,866 -
-
NP to SH -18,609 -5,379 -1,290 -539 -4,142 -13,935 4,083 -
-
Tax Rate - - - - - - 40.35% -
Total Cost 49,798 46,099 46,900 49,371 46,734 86,610 66,737 -4.76%
-
Net Worth 149,804 113,851 118,345 118,500 117,104 122,931 134,542 1.80%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 149,804 113,851 118,345 118,500 117,104 122,931 134,542 1.80%
NOSH 149,804 149,804 149,804 150,000 150,134 149,915 149,491 0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -61.14% -27.76% -4.98% -7.75% -10.14% -41.70% 4.12% -
ROE -12.42% -4.72% -1.09% -0.45% -3.54% -11.34% 3.03% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 20.63 24.09 29.82 30.55 28.26 40.77 46.56 -12.68%
EPS -12.42 -3.59 -0.86 -0.36 -2.76 -9.30 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.76 0.79 0.79 0.78 0.82 0.90 1.77%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 20.63 24.09 29.82 30.59 28.33 40.80 46.46 -12.64%
EPS -12.42 -3.59 -0.86 -0.36 -2.76 -9.30 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.76 0.79 0.791 0.7817 0.8206 0.8981 1.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.35 0.295 0.45 0.49 0.44 0.38 0.63 -
P/RPS 1.70 1.22 1.51 1.60 1.56 0.93 1.35 3.91%
P/EPS -2.82 -8.22 -52.26 -136.36 -15.95 -4.09 23.07 -
EY -35.49 -12.17 -1.91 -0.73 -6.27 -24.46 4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.57 0.62 0.56 0.46 0.70 -10.90%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 30/05/13 28/05/12 25/05/11 26/05/10 25/05/09 30/05/08 -
Price 0.355 0.365 0.38 0.45 0.36 0.54 0.61 -
P/RPS 1.72 1.52 1.27 1.47 1.27 1.32 1.31 4.64%
P/EPS -2.86 -10.17 -44.13 -125.23 -13.05 -5.81 22.33 -
EY -34.99 -9.84 -2.27 -0.80 -7.66 -17.21 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.48 0.57 0.46 0.66 0.68 -10.05%

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