[PINEAPP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -98.42%
YoY- -95.9%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,519 27,135 17,180 7,852 32,891 24,361 15,296 81.58%
PBT 796 625 379 148 653 478 214 139.49%
Tax -358 -292 -205 -116 -186 -98 -10 979.17%
NP 438 333 174 32 467 380 204 66.19%
-
NP to SH 366 274 141 8 505 379 236 33.87%
-
Tax Rate 44.97% 46.72% 54.09% 78.38% 28.48% 20.50% 4.67% -
Total Cost 37,081 26,802 17,006 7,820 32,424 23,981 15,092 81.78%
-
Net Worth 22,448 22,507 21,879 17,999 21,850 21,865 21,191 3.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 22,448 22,507 21,879 17,999 21,850 21,865 21,191 3.90%
NOSH 48,800 48,928 48,620 40,000 48,557 48,589 48,163 0.87%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.17% 1.23% 1.01% 0.41% 1.42% 1.56% 1.33% -
ROE 1.63% 1.22% 0.64% 0.04% 2.31% 1.73% 1.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.88 55.46 35.33 19.63 67.74 50.14 31.76 79.99%
EPS 0.75 0.56 0.29 0.02 1.04 0.78 0.49 32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.45 0.45 0.45 0.44 2.99%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.36 55.95 35.42 16.19 67.82 50.23 31.54 81.57%
EPS 0.75 0.56 0.29 0.02 1.04 0.78 0.49 32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4628 0.4641 0.4511 0.3711 0.4505 0.4508 0.4369 3.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.35 0.12 0.19 0.31 0.31 0.30 -
P/RPS 0.98 0.63 0.34 0.97 0.46 0.62 0.94 2.80%
P/EPS 100.00 62.50 41.38 950.00 29.81 39.74 61.22 38.57%
EY 1.00 1.60 2.42 0.11 3.35 2.52 1.63 -27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.76 0.27 0.42 0.69 0.69 0.68 78.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.99 0.70 0.37 0.10 0.10 0.31 0.31 -
P/RPS 1.29 1.26 1.05 0.51 0.15 0.62 0.98 20.04%
P/EPS 132.00 125.00 127.59 500.00 9.62 39.74 63.27 63.05%
EY 0.76 0.80 0.78 0.20 10.40 2.52 1.58 -38.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.52 0.82 0.22 0.22 0.69 0.70 110.86%

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