[PINEAPP] YoY Quarter Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	7,789	6,860	7,148	6,932	7,642	0.47%
YoY %	13.54%	-4.03%	3.12%	-9.29%	-	-
Horiz. %	101.92%	89.77%	93.54%	90.71%	100.00%	-
PBT	-328	-258	-522	-359	147	-
YoY %	-27.13%	50.57%	-45.40%	-344.22%	-	-
Horiz. %	-223.13%	-175.51%	-355.10%	-244.22%	100.00%	-
Tax	27	-72	671	320	-123	-
YoY %	137.50%	-110.73%	109.69%	360.16%	-	-
Horiz. %	-21.95%	58.54%	-545.53%	-260.16%	100.00%	-
NP	-301	-330	149	-39	24	-
YoY %	8.79%	-321.48%	482.05%	-262.50%	-	-
Horiz. %	-1,254.17%	-1,375.00%	620.83%	-162.50%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-326	-359	149	-39	24	-
YoY %	9.19%	-340.94%	482.05%	-262.50%	-	-
Horiz. %	-1,358.33%	-1,495.83%	620.83%	-162.50%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	83.67%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	8,090	7,190	6,999	6,971	7,618	1.51%
YoY %	12.52%	2.73%	0.40%	-8.49%	-	-
Horiz. %	106.20%	94.38%	91.87%	91.51%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	22,382	23,771	24,512	31,199	26,800	-4.40%
YoY %	-5.84%	-3.02%	-21.43%	16.41%	-	-
Horiz. %	83.51%	88.70%	91.46%	116.41%	100.00%	-

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

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	22,382	23,771	24,512	31,199	26,800	-4.40%
YoY %	-5.84%	-3.02%	-21.43%	16.41%	-	-
Horiz. %	83.51%	88.70%	91.46%	116.41%	100.00%	-
NOSH	48,656	48,513	48,064	48,750	40,000	5.01%
YoY %	0.29%	0.93%	-1.41%	21.88%	-	-
Horiz. %	121.64%	121.28%	120.16%	121.88%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	-3.86%	-4.81%	2.08%	-0.56%	0.31%	-
YoY %	19.75%	-331.25%	471.43%	-280.65%	-	-
Horiz. %	-1,245.16%	-1,551.61%	670.97%	-180.65%	100.00%	-
ROE	-1.46%	-1.51%	0.61%	-0.13%	0.09%	-
YoY %	3.31%	-347.54%	569.23%	-244.44%	-	-
Horiz. %	-1,622.22%	-1,677.78%	677.78%	-144.44%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	16.01	14.14	14.87	14.22	19.11	-4.32%
YoY %	13.22%	-4.91%	4.57%	-25.59%	-	-
Horiz. %	83.78%	73.99%	77.81%	74.41%	100.00%	-
EPS	-0.67	-0.74	0.31	-0.08	0.06	-
YoY %	9.46%	-338.71%	487.50%	-233.33%	-	-
Horiz. %	-1,116.67%	-1,233.33%	516.67%	-133.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.46	0.49	0.51	0.64	0.67	-8.96%
YoY %	-6.12%	-3.92%	-20.31%	-4.48%	-	-
Horiz. %	68.66%	73.13%	76.12%	95.52%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 48,750
RPS	16.06	14.14	14.74	14.29	15.76	0.47%
YoY %	13.58%	-4.07%	3.15%	-9.33%	-	-
Horiz. %	101.90%	89.72%	93.53%	90.67%	100.00%	-
EPS	-0.67	-0.74	0.31	-0.08	0.05	-
YoY %	9.46%	-338.71%	487.50%	-260.00%	-	-
Horiz. %	-1,340.00%	-1,480.00%	620.00%	-160.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4615	0.4901	0.5054	0.6433	0.5526	-4.40%
YoY %	-5.84%	-3.03%	-21.44%	16.41%	-	-
Horiz. %	83.51%	88.69%	91.46%	116.41%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.20	0.29	0.44	0.47	0.69	-
P/RPS	1.25	2.05	2.96	3.31	3.61	-23.27%
YoY %	-39.02%	-30.74%	-10.57%	-8.31%	-	-
Horiz. %	34.63%	56.79%	81.99%	91.69%	100.00%	-
P/EPS	-29.85	-39.19	141.94	-587.50	1,150.00	-
YoY %	23.83%	-127.61%	124.16%	-151.09%	-	-
Horiz. %	-2.60%	-3.41%	12.34%	-51.09%	100.00%	-
EY	-3.35	-2.55	0.70	-0.17	0.09	-
YoY %	-31.37%	-464.29%	511.76%	-288.89%	-	-
Horiz. %	-3,722.22%	-2,833.33%	777.78%	-188.89%	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	0.43	0.59	0.86	0.73	1.03	-19.60%
YoY %	-27.12%	-31.40%	17.81%	-29.13%	-	-
Horiz. %	41.75%	57.28%	83.50%	70.87%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	30/08/06	29/08/05	26/08/04	29/08/03	30/08/02	-
Price	0.20	0.25	0.44	0.63	0.62	-
P/RPS	1.25	1.77	2.96	4.43	3.25	-21.23%
YoY %	-29.38%	-40.20%	-33.18%	36.31%	-	-
Horiz. %	38.46%	54.46%	91.08%	136.31%	100.00%	-
P/EPS	-29.85	-33.78	141.94	-787.50	1,033.33	-
YoY %	11.63%	-123.80%	118.02%	-176.21%	-	-
Horiz. %	-2.89%	-3.27%	13.74%	-76.21%	100.00%	-
EY	-3.35	-2.96	0.70	-0.13	0.10	-
YoY %	-13.18%	-522.86%	638.46%	-230.00%	-	-
Horiz. %	-3,350.00%	-2,960.00%	700.00%	-130.00%	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	0.43	0.51	0.86	0.98	0.93	-17.52%
YoY %	-15.69%	-40.70%	-12.24%	5.38%	-	-
Horiz. %	46.24%	54.84%	92.47%	105.38%	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