[PINEAPP] QoQ 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- -79.73%
YoY- -59.26%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 14,315 12,302 17,086 14,429 21,404 9,210 12,069 11.99%
PBT 282 229 505 208 854 189 643 -42.13%
Tax -93 -46 -114 -61 -228 -41 -225 -44.36%
NP 189 183 391 147 626 148 418 -40.94%
-
NP to SH 175 235 322 121 597 131 370 -39.15%
-
Tax Rate 32.98% 20.09% 22.57% 29.33% 26.70% 21.69% 34.99% -
Total Cost 14,126 12,119 16,695 14,282 20,778 9,062 11,651 13.63%
-
Net Worth 25,704 25,219 25,219 24,734 24,734 24,259 23,855 5.07%
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 24,259 23,855 5.07%
NOSH 48,500 48,500 48,500 48,500 48,500 48,518 48,684 -0.25%
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 1.32% 1.49% 2.29% 1.02% 2.92% 1.61% 3.46% -
ROE 0.68% 0.93% 1.28% 0.49% 2.41% 0.54% 1.55% -
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 29.52 25.36 35.23 29.75 44.13 18.98 24.79 12.28%
EPS 0.36 0.48 0.66 0.25 1.23 0.27 0.76 -39.09%
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 29.52 25.36 35.23 29.75 44.13 18.99 24.88 12.01%
EPS 0.36 0.48 0.66 0.25 1.23 0.27 0.76 -39.09%
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 0.5002 0.4919 5.07%
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 1.08 1.22 0.77 1.04 0.77 1.74 1.13 -2.95%
P/EPS 88.69 63.98 40.67 124.26 27.62 122.22 36.84 79.14%
EY 1.13 1.56 2.46 0.80 3.62 0.82 2.71 -44.03%
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 1.05 1.18 0.74 0.87 0.68 1.79 1.47 -20.01%
P/EPS 85.91 61.91 39.16 104.21 24.37 125.93 48.03 47.09%
EY 1.16 1.62 2.55 0.96 4.10 0.79 2.08 -32.12%
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