[PINEAPP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	32,694	29,162	30,088	31,176	34,533	-1.35%
YoY %	12.11%	-3.08%	-3.49%	-9.72%	-	-
Horiz. %	94.67%	84.45%	87.13%	90.28%	100.00%	-
PBT	-1,256	-704	-2,146	-1,764	572	-
YoY %	-78.41%	67.19%	-21.66%	-408.39%	-	-
Horiz. %	-219.58%	-123.08%	-375.17%	-308.39%	100.00%	-
Tax	-220	-126	1,594	-560	-676	-24.45%
YoY %	-74.60%	-107.90%	384.64%	17.16%	-	-
Horiz. %	32.54%	18.64%	-235.80%	82.84%	100.00%	-
NP	-1,476	-830	-552	-2,324	-104	94.00%
YoY %	-77.83%	-50.36%	76.25%	-2,134.62%	-	-
Horiz. %	1,419.23%	798.08%	530.77%	2,234.62%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-1,560	-917	-552	-2,324	-104	96.70%
YoY %	-70.12%	-66.12%	76.25%	-2,134.62%	-	-
Horiz. %	1,500.00%	881.73%	530.77%	2,234.62%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	118.18%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	34,170	29,993	30,640	33,500	34,637	-0.33%
YoY %	13.93%	-2.11%	-8.54%	-3.28%	-	-
Horiz. %	98.65%	86.59%	88.46%	96.72%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	21,846	23,256	24,352	30,534	32,662	-9.55%
YoY %	-6.06%	-4.50%	-20.25%	-6.52%	-	-
Horiz. %	66.89%	71.20%	74.56%	93.48%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	21,846	23,256	24,352	30,534	32,662	-9.55%
YoY %	-6.06%	-4.50%	-20.25%	-6.52%	-	-
Horiz. %	66.89%	71.20%	74.56%	93.48%	100.00%	-
NOSH	48,547	48,450	48,705	48,551	48,750	-0.10%
YoY %	0.20%	-0.52%	0.32%	-0.41%	-	-
Horiz. %	99.58%	99.38%	99.91%	99.59%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	-4.51%	-2.85%	-1.83%	-7.45%	-0.30%	-
YoY %	-58.25%	-55.74%	75.44%	-2,383.33%	-	-
Horiz. %	1,503.33%	950.00%	610.00%	2,483.33%	100.00%	-
ROE	-7.14%	-3.94%	-2.27%	-7.61%	-0.32%	-
YoY %	-81.22%	-73.57%	70.17%	-2,278.12%	-	-
Horiz. %	2,231.25%	1,231.25%	709.38%	2,378.12%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	67.35	60.19	61.77	64.21	70.84	-1.25%
YoY %	11.90%	-2.56%	-3.80%	-9.36%	-	-
Horiz. %	95.07%	84.97%	87.20%	90.64%	100.00%	-
EPS	-3.21	-1.89	-1.13	-4.79	-0.21	97.63%
YoY %	-69.84%	-67.26%	76.41%	-2,180.95%	-	-
Horiz. %	1,528.57%	900.00%	538.10%	2,280.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.45	0.48	0.50	0.6289	0.67	-9.46%
YoY %	-6.25%	-4.00%	-20.50%	-6.13%	-	-
Horiz. %	67.16%	71.64%	74.63%	93.87%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 48,333
RPS	67.41	60.13	62.04	64.28	71.20	-1.35%
YoY %	12.11%	-3.08%	-3.48%	-9.72%	-	-
Horiz. %	94.68%	84.45%	87.13%	90.28%	100.00%	-
EPS	-3.22	-1.89	-1.14	-4.79	-0.21	97.79%
YoY %	-70.37%	-65.79%	76.20%	-2,180.95%	-	-
Horiz. %	1,533.33%	900.00%	542.86%	2,280.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4504	0.4795	0.5021	0.6296	0.6735	-9.56%
YoY %	-6.07%	-4.50%	-20.25%	-6.52%	-	-
Horiz. %	66.87%	71.20%	74.55%	93.48%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.30	0.30	0.47	0.51	0.53	-
P/RPS	0.45	0.50	0.76	0.79	0.75	-11.98%
YoY %	-10.00%	-34.21%	-3.80%	5.33%	-	-
Horiz. %	60.00%	66.67%	101.33%	105.33%	100.00%	-
P/EPS	-9.34	-15.85	-41.47	-10.65	-248.44	-55.94%
YoY %	41.07%	61.78%	-289.39%	95.71%	-	-
Horiz. %	3.76%	6.38%	16.69%	4.29%	100.00%	-
EY	-10.71	-6.31	-2.41	-9.39	-0.40	127.34%
YoY %	-69.73%	-161.83%	74.33%	-2,247.50%	-	-
Horiz. %	2,677.50%	1,577.50%	602.50%	2,347.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.67	0.63	0.94	0.81	0.79	-4.03%
YoY %	6.35%	-32.98%	16.05%	2.53%	-	-
Horiz. %	84.81%	79.75%	118.99%	102.53%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	29/11/05	29/11/04	21/11/03	29/11/02	-
Price	0.29	0.29	0.42	0.55	0.44	-
P/RPS	0.43	0.48	0.68	0.86	0.62	-8.73%
YoY %	-10.42%	-29.41%	-20.93%	38.71%	-	-
Horiz. %	69.35%	77.42%	109.68%	138.71%	100.00%	-
P/EPS	-9.02	-15.32	-37.06	-11.49	-206.25	-54.24%
YoY %	41.12%	58.66%	-222.54%	94.43%	-	-
Horiz. %	4.37%	7.43%	17.97%	5.57%	100.00%	-
EY	-11.08	-6.53	-2.70	-8.70	-0.48	119.07%
YoY %	-69.68%	-141.85%	68.97%	-1,712.50%	-	-
Horiz. %	2,308.33%	1,360.42%	562.50%	1,812.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.64	0.60	0.84	0.87	0.66	-0.76%
YoY %	6.67%	-28.57%	-3.45%	31.82%	-	-
Horiz. %	96.97%	90.91%	127.27%	131.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos