[PINEAPP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -8.61%
YoY- -40.08%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 55,259 53,704 52,641 51,093 50,053 55,143 58,132 -3.33%
PBT 800 748 893 982 1,012 1,278 1,224 -24.74%
Tax -200 -124 -127 -196 -213 -320 -314 -26.03%
NP 600 624 766 786 799 958 910 -24.30%
-
NP to SH 601 622 766 764 836 929 853 -20.87%
-
Tax Rate 25.00% 16.58% 14.22% 19.96% 21.05% 25.04% 25.65% -
Total Cost 54,659 53,080 51,875 50,307 49,254 54,185 57,222 -3.01%
-
Net Worth 26,675 26,675 26,190 26,190 26,190 25,704 25,704 2.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,675 26,675 26,190 26,190 26,190 25,704 25,704 2.50%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.09% 1.16% 1.46% 1.54% 1.60% 1.74% 1.57% -
ROE 2.25% 2.33% 2.92% 2.92% 3.19% 3.61% 3.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 113.94 110.73 108.54 105.35 103.20 113.70 119.86 -3.32%
EPS 1.24 1.28 1.58 1.58 1.72 1.92 1.76 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.54 0.54 0.54 0.53 0.53 2.50%
Adjusted Per Share Value based on latest NOSH - 48,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 113.94 110.73 108.54 105.35 103.20 113.70 119.86 -3.32%
EPS 1.24 1.28 1.58 1.58 1.72 1.92 1.76 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.54 0.54 0.54 0.53 0.53 2.50%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.345 0.38 0.38 0.40 0.30 0.30 0.32 -
P/RPS 0.30 0.34 0.35 0.38 0.29 0.26 0.27 7.29%
P/EPS 27.84 29.63 24.06 25.39 17.40 15.66 18.19 32.91%
EY 3.59 3.37 4.16 3.94 5.75 6.38 5.50 -24.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.70 0.74 0.56 0.57 0.60 3.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 -
Price 0.33 0.345 0.325 0.40 0.40 0.30 0.31 -
P/RPS 0.29 0.31 0.30 0.38 0.39 0.26 0.26 7.57%
P/EPS 26.63 26.90 20.58 25.39 23.21 15.66 17.63 31.74%
EY 3.76 3.72 4.86 3.94 4.31 6.38 5.67 -24.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.60 0.74 0.74 0.57 0.58 2.29%

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