[PINEAPP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.91%
YoY- 62.81%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,641 36,778 23,436 11,440 58,132 43,817 31,515 40.64%
PBT 893 700 501 262 1,224 942 713 16.14%
Tax -127 -103 -74 -67 -314 -221 -175 -19.19%
NP 766 597 427 195 910 721 538 26.47%
-
NP to SH 766 589 426 197 853 678 443 43.91%
-
Tax Rate 14.22% 14.71% 14.77% 25.57% 25.65% 23.46% 24.54% -
Total Cost 51,875 36,181 23,009 11,245 57,222 43,096 30,977 40.88%
-
Net Worth 26,190 26,190 26,190 25,704 25,704 25,219 25,219 2.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 26,190 26,190 26,190 25,704 25,704 25,219 25,219 2.54%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.46% 1.62% 1.82% 1.70% 1.57% 1.65% 1.71% -
ROE 2.92% 2.25% 1.63% 0.77% 3.32% 2.69% 1.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.54 75.83 48.32 23.59 119.86 90.34 64.98 40.64%
EPS 1.58 1.21 0.88 0.41 1.76 1.40 0.91 44.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.53 0.53 0.52 0.52 2.54%
Adjusted Per Share Value based on latest NOSH - 48,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.54 75.83 48.32 23.59 119.86 90.34 64.98 40.64%
EPS 1.58 1.21 0.88 0.41 1.76 1.40 0.91 44.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.53 0.53 0.52 0.52 2.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.38 0.40 0.30 0.30 0.32 0.31 0.27 -
P/RPS 0.35 0.53 0.62 1.27 0.27 0.34 0.42 -11.41%
P/EPS 24.06 32.94 34.15 73.86 18.19 22.18 29.56 -12.79%
EY 4.16 3.04 2.93 1.35 5.50 4.51 3.38 14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.56 0.57 0.60 0.60 0.52 21.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.325 0.40 0.40 0.30 0.31 0.30 0.26 -
P/RPS 0.30 0.53 0.83 1.27 0.26 0.33 0.40 -17.40%
P/EPS 20.58 32.94 45.54 73.86 17.63 21.46 28.47 -19.40%
EY 4.86 3.04 2.20 1.35 5.67 4.66 3.51 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.74 0.74 0.57 0.58 0.58 0.50 12.88%

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