[PINEAPP] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.29%
YoY- 65.1%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 57,716 53,204 42,400 45,180 42,084 44,526 42,954 21.74%
PBT 832 2,140 1,714 2,194 1,816 1,739 1,488 -32.10%
Tax -244 -623 -526 -708 -516 -484 -438 -32.27%
NP 588 1,517 1,188 1,486 1,300 1,255 1,049 -31.99%
-
NP to SH 484 1,395 1,064 1,334 1,188 1,109 916 -34.61%
-
Tax Rate 29.33% 29.11% 30.69% 32.27% 28.41% 27.83% 29.44% -
Total Cost 57,128 51,687 41,212 43,694 40,784 43,271 41,905 22.92%
-
Net Worth 24,734 24,734 24,181 23,683 23,857 23,305 22,738 5.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 24,734 24,734 24,181 23,683 23,857 23,305 22,738 5.76%
NOSH 48,500 48,500 48,363 48,333 48,688 48,552 48,380 0.16%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.02% 2.85% 2.80% 3.29% 3.09% 2.82% 2.44% -
ROE 1.96% 5.64% 4.40% 5.63% 4.98% 4.76% 4.03% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 119.00 109.70 87.67 93.48 86.44 91.71 88.79 21.53%
EPS 1.00 2.88 2.20 2.76 2.44 2.29 1.89 -34.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.49 0.49 0.48 0.47 5.59%
Adjusted Per Share Value based on latest NOSH - 48,684
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 119.00 109.70 87.42 93.15 86.77 91.81 88.57 21.73%
EPS 1.00 2.88 2.19 2.75 2.45 2.29 1.89 -34.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.4986 0.4883 0.4919 0.4805 0.4688 5.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.34 0.33 0.28 0.34 0.38 0.28 -
P/RPS 0.26 0.31 0.38 0.30 0.39 0.41 0.32 -12.91%
P/EPS 31.06 11.82 15.00 10.14 13.93 16.64 14.79 63.91%
EY 3.22 8.46 6.67 9.86 7.18 6.01 6.76 -38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.66 0.57 0.69 0.79 0.60 1.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 29/11/10 -
Price 0.26 0.30 0.34 0.365 0.355 0.35 0.40 -
P/RPS 0.22 0.27 0.39 0.39 0.41 0.38 0.45 -37.91%
P/EPS 26.05 10.43 15.45 13.22 14.55 15.32 21.13 14.96%
EY 3.84 9.59 6.47 7.56 6.87 6.53 4.73 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.68 0.74 0.72 0.73 0.85 -28.84%

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