[PINEAPP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 29.55%
YoY- -27.7%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 46,088 41,768 37,519 36,180 34,360 31,408 32,891 25.29%
PBT 1,542 1,448 796 833 758 592 653 77.60%
Tax -626 -436 -358 -389 -410 -464 -186 125.08%
NP 916 1,012 438 444 348 128 467 56.88%
-
NP to SH 808 964 366 365 282 32 505 36.91%
-
Tax Rate 40.60% 30.11% 44.97% 46.70% 54.09% 78.38% 28.48% -
Total Cost 45,172 40,756 37,081 35,736 34,012 31,280 32,424 24.81%
-
Net Worth 22,390 22,172 22,448 22,507 21,879 17,999 21,850 1.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,390 22,172 22,448 22,507 21,879 17,999 21,850 1.64%
NOSH 48,674 48,200 48,800 48,928 48,620 40,000 48,557 0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.99% 2.42% 1.17% 1.23% 1.01% 0.41% 1.42% -
ROE 3.61% 4.35% 1.63% 1.62% 1.29% 0.18% 2.31% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 94.69 86.66 76.88 73.94 70.67 78.52 67.74 25.09%
EPS 1.66 2.00 0.75 0.75 0.58 0.08 1.04 36.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.46 0.45 0.45 0.45 1.48%
Adjusted Per Share Value based on latest NOSH - 49,259
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 95.03 86.12 77.36 74.60 70.85 64.76 67.82 25.29%
EPS 1.67 1.99 0.75 0.75 0.58 0.07 1.04 37.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4617 0.4572 0.4628 0.4641 0.4511 0.3711 0.4505 1.65%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.44 0.50 0.75 0.35 0.12 0.19 0.31 -
P/RPS 0.46 0.58 0.98 0.47 0.17 0.24 0.46 0.00%
P/EPS 26.51 25.00 100.00 46.88 20.69 237.50 29.81 -7.54%
EY 3.77 4.00 1.00 2.13 4.83 0.42 3.35 8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.63 0.76 0.27 0.42 0.69 24.70%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 -
Price 0.40 0.46 0.99 0.70 0.37 0.10 0.10 -
P/RPS 0.42 0.53 1.29 0.95 0.52 0.13 0.15 99.03%
P/EPS 24.10 23.00 132.00 93.75 63.79 125.00 9.62 84.76%
EY 4.15 4.35 0.76 1.07 1.57 0.80 10.40 -45.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 2.15 1.52 0.82 0.22 0.22 150.70%

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