[PINEAPP] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	22,590	23,044	17,180	15,296	16,197	15,695	14,226	8.00%
YoY %	-1.97%	34.13%	12.32%	-5.56%	3.20%	10.33%	-	-
Horiz. %	158.79%	161.99%	120.76%	107.52%	113.85%	110.33%	100.00%	-
PBT	1,097	771	379	214	341	-624	-296	-
YoY %	42.28%	103.43%	77.10%	-37.24%	154.65%	-110.81%	-	-
Horiz. %	-370.61%	-260.47%	-128.04%	-72.30%	-115.20%	210.81%	100.00%	-
Tax	-354	-313	-205	-10	-135	-130	-181	11.82%
YoY %	-13.10%	-52.68%	-1,950.00%	92.59%	-3.85%	28.18%	-	-
Horiz. %	195.58%	172.93%	113.26%	5.52%	74.59%	71.82%	100.00%	-
NP	743	458	174	204	206	-754	-477	-
YoY %	62.23%	163.22%	-14.71%	-0.97%	127.32%	-58.07%	-	-
Horiz. %	-155.77%	-96.02%	-36.48%	-42.77%	-43.19%	158.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	667	404	141	236	144	-796	-513	-
YoY %	65.10%	186.52%	-40.25%	63.89%	118.09%	-55.17%	-	-
Horiz. %	-130.02%	-78.75%	-27.49%	-46.00%	-28.07%	155.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.27%	40.60%	54.09%	4.67%	39.59%	-	-	-
YoY %	-20.52%	-24.94%	1,058.24%	-88.20%	0.00%	-	-	-
Horiz. %	81.51%	102.55%	136.63%	11.80%	100.00%	-	-	-
Total Cost	21,847	22,586	17,006	15,092	15,991	16,449	14,703	6.81%
YoY %	-3.27%	32.81%	12.68%	-5.62%	-2.78%	11.88%	-	-
Horiz. %	148.59%	153.61%	115.66%	102.65%	108.76%	111.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,683	22,390	21,879	21,191	21,119	22,326	23,714	-0.02%
YoY %	5.77%	2.34%	3.25%	0.34%	-5.41%	-5.85%	-	-
Horiz. %	99.87%	94.42%	92.26%	89.36%	89.06%	94.15%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	23,683	22,390	21,879	21,191	21,119	22,326	23,714	-0.02%
YoY %	5.77%	2.34%	3.25%	0.34%	-5.41%	-5.85%	-	-
Horiz. %	99.87%	94.42%	92.26%	89.36%	89.06%	94.15%	100.00%	-
NOSH	48,333	48,674	48,620	48,163	47,999	48,536	48,396	-0.02%
YoY %	-0.70%	0.11%	0.95%	0.34%	-1.11%	0.29%	-	-
Horiz. %	99.87%	100.57%	100.46%	99.52%	99.18%	100.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	3.29%	1.99%	1.01%	1.33%	1.27%	-4.80%	-3.35%	-
YoY %	65.33%	97.03%	-24.06%	4.72%	126.46%	-43.28%	-	-
Horiz. %	-98.21%	-59.40%	-30.15%	-39.70%	-37.91%	143.28%	100.00%	-
ROE	2.82%	1.80%	0.64%	1.11%	0.68%	-3.57%	-2.16%	-
YoY %	56.67%	181.25%	-42.34%	63.24%	119.05%	-65.28%	-	-
Horiz. %	-130.56%	-83.33%	-29.63%	-51.39%	-31.48%	165.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	46.74	47.34	35.33	31.76	33.74	32.34	29.39	8.03%
YoY %	-1.27%	33.99%	11.24%	-5.87%	4.33%	10.04%	-	-
Horiz. %	159.03%	161.08%	120.21%	108.06%	114.80%	110.04%	100.00%	-
EPS	1.38	0.83	0.29	0.49	0.30	-1.64	-1.06	-
YoY %	66.27%	186.21%	-40.82%	63.33%	118.29%	-54.72%	-	-
Horiz. %	-130.19%	-78.30%	-27.36%	-46.23%	-28.30%	154.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.49	0.46	0.45	0.44	0.44	0.46	0.49	0.00%
YoY %	6.52%	2.22%	2.27%	0.00%	-4.35%	-6.12%	-	-
Horiz. %	100.00%	93.88%	91.84%	89.80%	89.80%	93.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 51,250
RPS	46.58	47.51	35.42	31.54	33.40	32.36	29.33	8.01%
YoY %	-1.96%	34.13%	12.30%	-5.57%	3.21%	10.33%	-	-
Horiz. %	158.81%	161.98%	120.76%	107.53%	113.88%	110.33%	100.00%	-
EPS	1.38	0.83	0.29	0.49	0.30	-1.64	-1.06	-
YoY %	66.27%	186.21%	-40.82%	63.33%	118.29%	-54.72%	-	-
Horiz. %	-130.19%	-78.30%	-27.36%	-46.23%	-28.30%	154.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4883	0.4617	0.4511	0.4369	0.4355	0.4603	0.489	-0.02%
YoY %	5.76%	2.35%	3.25%	0.32%	-5.39%	-5.87%	-	-
Horiz. %	99.86%	94.42%	92.25%	89.35%	89.06%	94.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.28	0.44	0.12	0.30	0.25	0.20	0.29	-
P/RPS	0.60	0.93	0.34	0.94	0.74	0.62	0.99	-8.00%
YoY %	-35.48%	173.53%	-63.83%	27.03%	19.35%	-37.37%	-	-
Horiz. %	60.61%	93.94%	34.34%	94.95%	74.75%	62.63%	100.00%	-
P/EPS	20.29	53.01	41.38	61.22	83.33	-12.20	-27.36	-
YoY %	-61.72%	28.11%	-32.41%	-26.53%	783.03%	55.41%	-	-
Horiz. %	-74.16%	-193.75%	-151.24%	-223.76%	-304.57%	44.59%	100.00%	-
EY	4.93	1.89	2.42	1.63	1.20	-8.20	-3.66	-
YoY %	160.85%	-21.90%	48.47%	35.83%	114.63%	-124.04%	-	-
Horiz. %	-134.70%	-51.64%	-66.12%	-44.54%	-32.79%	224.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.96	0.27	0.68	0.57	0.43	0.59	-0.57%
YoY %	-40.62%	255.56%	-60.29%	19.30%	32.56%	-27.12%	-	-
Horiz. %	96.61%	162.71%	45.76%	115.25%	96.61%	72.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	27/08/10	28/08/09	26/08/08	28/08/07	30/08/06	29/08/05	-
Price	0.365	0.40	0.37	0.31	0.40	0.20	0.25	-
P/RPS	0.78	0.84	1.05	0.98	1.19	0.62	0.85	-1.42%
YoY %	-7.14%	-20.00%	7.14%	-17.65%	91.94%	-27.06%	-	-
Horiz. %	91.76%	98.82%	123.53%	115.29%	140.00%	72.94%	100.00%	-
P/EPS	26.45	48.19	127.59	63.27	133.33	-12.20	-23.58	-
YoY %	-45.11%	-62.23%	101.66%	-52.55%	1,192.87%	48.26%	-	-
Horiz. %	-112.17%	-204.37%	-541.09%	-268.32%	-565.44%	51.74%	100.00%	-
EY	3.78	2.08	0.78	1.58	0.75	-8.20	-4.24	-
YoY %	81.73%	166.67%	-50.63%	110.67%	109.15%	-93.40%	-	-
Horiz. %	-89.15%	-49.06%	-18.40%	-37.26%	-17.69%	193.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.87	0.82	0.70	0.91	0.43	0.51	6.39%
YoY %	-14.94%	6.10%	17.14%	-23.08%	111.63%	-15.69%	-	-
Horiz. %	145.10%	170.59%	160.78%	137.25%	178.43%	84.31%	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