[PINEAPP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 13.37%
YoY- 150.73%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,180 42,084 44,526 42,954 46,088 41,768 37,519 13.22%
PBT 2,194 1,816 1,739 1,488 1,542 1,448 796 96.94%
Tax -708 -516 -484 -438 -626 -436 -358 57.75%
NP 1,486 1,300 1,255 1,049 916 1,012 438 126.29%
-
NP to SH 1,334 1,188 1,109 916 808 964 366 137.39%
-
Tax Rate 32.27% 28.41% 27.83% 29.44% 40.60% 30.11% 44.97% -
Total Cost 43,694 40,784 43,271 41,905 45,172 40,756 37,081 11.59%
-
Net Worth 23,683 23,857 23,305 22,738 22,390 22,172 22,448 3.64%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,683 23,857 23,305 22,738 22,390 22,172 22,448 3.64%
NOSH 48,333 48,688 48,552 48,380 48,674 48,200 48,800 -0.64%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.29% 3.09% 2.82% 2.44% 1.99% 2.42% 1.17% -
ROE 5.63% 4.98% 4.76% 4.03% 3.61% 4.35% 1.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.48 86.44 91.71 88.79 94.69 86.66 76.88 13.96%
EPS 2.76 2.44 2.29 1.89 1.66 2.00 0.75 138.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.47 0.46 0.46 0.46 4.31%
Adjusted Per Share Value based on latest NOSH - 48,793
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.15 86.77 91.81 88.57 95.03 86.12 77.36 13.22%
EPS 2.75 2.45 2.29 1.89 1.67 1.99 0.75 138.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4883 0.4919 0.4805 0.4688 0.4617 0.4572 0.4628 3.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.28 0.34 0.38 0.28 0.44 0.50 0.75 -
P/RPS 0.30 0.39 0.41 0.32 0.46 0.58 0.98 -54.67%
P/EPS 10.14 13.93 16.64 14.79 26.51 25.00 100.00 -78.34%
EY 9.86 7.18 6.01 6.76 3.77 4.00 1.00 361.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.79 0.60 0.96 1.09 1.63 -50.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 -
Price 0.365 0.355 0.35 0.40 0.40 0.46 0.99 -
P/RPS 0.39 0.41 0.38 0.45 0.42 0.53 1.29 -55.05%
P/EPS 13.22 14.55 15.32 21.13 24.10 23.00 132.00 -78.52%
EY 7.56 6.87 6.53 4.73 4.15 4.35 0.76 364.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.73 0.85 0.87 1.00 2.15 -50.98%

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