[PINEAPP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -91.33%
YoY- -59.26%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 58,132 43,817 31,515 14,429 53,204 31,800 22,590 87.25%
PBT 1,224 942 713 208 2,140 1,286 1,097 7.54%
Tax -314 -221 -175 -61 -623 -395 -354 -7.64%
NP 910 721 538 147 1,517 891 743 14.40%
-
NP to SH 853 678 443 121 1,395 798 667 17.73%
-
Tax Rate 25.65% 23.46% 24.54% 29.33% 29.11% 30.72% 32.27% -
Total Cost 57,222 43,096 30,977 14,282 51,687 30,909 21,847 89.45%
-
Net Worth 25,704 25,219 25,219 24,734 24,734 24,181 23,683 5.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,704 25,219 25,219 24,734 24,734 24,181 23,683 5.58%
NOSH 48,500 48,500 48,500 48,500 48,500 48,363 48,333 0.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.57% 1.65% 1.71% 1.02% 2.85% 2.80% 3.29% -
ROE 3.32% 2.69% 1.76% 0.49% 5.64% 3.30% 2.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.86 90.34 64.98 29.75 109.70 65.75 46.74 86.81%
EPS 1.76 1.40 0.91 0.25 2.88 1.65 1.38 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.51 0.51 0.50 0.49 5.34%
Adjusted Per Share Value based on latest NOSH - 48,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.86 90.34 64.98 29.75 109.70 65.57 46.58 87.24%
EPS 1.76 1.40 0.91 0.25 2.88 1.65 1.38 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.51 0.51 0.4986 0.4883 5.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.31 0.27 0.31 0.34 0.33 0.28 -
P/RPS 0.27 0.34 0.42 1.04 0.31 0.50 0.60 -41.13%
P/EPS 18.19 22.18 29.56 124.26 11.82 20.00 20.29 -6.99%
EY 5.50 4.51 3.38 0.80 8.46 5.00 4.93 7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.52 0.61 0.67 0.66 0.57 3.46%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.31 0.30 0.26 0.26 0.30 0.34 0.365 -
P/RPS 0.26 0.33 0.40 0.87 0.27 0.52 0.78 -51.76%
P/EPS 17.63 21.46 28.47 104.21 10.43 20.61 26.45 -23.60%
EY 5.67 4.66 3.51 0.96 9.59 4.85 3.78 30.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.50 0.51 0.59 0.68 0.74 -14.92%

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