[PINEAPP] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.01%
YoY- -28.61%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 53,704 52,641 51,093 50,053 55,143 58,132 65,221 -12.15%
PBT 748 893 982 1,012 1,278 1,224 1,796 -44.26%
Tax -124 -127 -196 -213 -320 -314 -449 -57.62%
NP 624 766 786 799 958 910 1,347 -40.15%
-
NP to SH 622 766 764 836 929 853 1,275 -38.05%
-
Tax Rate 16.58% 14.22% 19.96% 21.05% 25.04% 25.65% 25.00% -
Total Cost 53,080 51,875 50,307 49,254 54,185 57,222 63,874 -11.61%
-
Net Worth 26,675 26,190 26,190 26,190 25,704 25,704 25,219 3.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 26,675 26,190 26,190 26,190 25,704 25,704 25,219 3.81%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.16% 1.46% 1.54% 1.60% 1.74% 1.57% 2.07% -
ROE 2.33% 2.92% 2.92% 3.19% 3.61% 3.32% 5.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 110.73 108.54 105.35 103.20 113.70 119.86 134.48 -12.16%
EPS 1.28 1.58 1.58 1.72 1.92 1.76 2.63 -38.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.53 0.53 0.52 3.81%
Adjusted Per Share Value based on latest NOSH - 48,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 110.73 108.54 105.35 103.20 113.70 119.86 134.48 -12.16%
EPS 1.28 1.58 1.58 1.72 1.92 1.76 2.63 -38.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.53 0.53 0.52 3.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.38 0.38 0.40 0.30 0.30 0.32 0.31 -
P/RPS 0.34 0.35 0.38 0.29 0.26 0.27 0.23 29.79%
P/EPS 29.63 24.06 25.39 17.40 15.66 18.19 11.79 84.95%
EY 3.37 4.16 3.94 5.75 6.38 5.50 8.48 -45.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.74 0.56 0.57 0.60 0.60 9.77%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 27/11/12 -
Price 0.345 0.325 0.40 0.40 0.30 0.31 0.30 -
P/RPS 0.31 0.30 0.38 0.39 0.26 0.26 0.22 25.71%
P/EPS 26.90 20.58 25.39 23.21 15.66 17.63 11.41 77.23%
EY 3.72 4.86 3.94 4.31 6.38 5.67 8.76 -43.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.74 0.74 0.57 0.58 0.58 5.67%

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