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

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.03%
YoY- -2134.62%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,180 29,768 33,013 31,176 27,270 26,812 35,194 -11.75%
PBT -1,994 -1,900 -7,267 -1,764 -1,988 -2,540 462 -
Tax 1,602 520 655 -560 -918 -3,116 -533 -
NP -392 -1,380 -6,612 -2,324 -2,906 -5,656 -71 212.70%
-
NP to SH -392 -1,380 -6,612 -2,324 -2,906 -5,656 -71 212.70%
-
Tax Rate - - - - - - 115.37% -
Total Cost 29,572 31,148 39,625 33,500 30,176 32,468 35,265 -11.08%
-
Net Worth 24,989 24,295 24,773 30,534 30,997 31,035 31,713 -14.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 236 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 24,989 24,295 24,773 30,534 30,997 31,035 31,713 -14.70%
NOSH 48,999 48,591 48,576 48,551 48,433 48,424 47,333 2.33%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.34% -4.64% -20.03% -7.45% -10.66% -21.10% -0.20% -
ROE -1.57% -5.68% -26.69% -7.61% -9.38% -18.22% -0.22% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 59.55 61.26 67.96 64.21 56.30 55.37 74.35 -13.76%
EPS -0.80 -2.84 -13.63 -4.79 -6.00 -11.68 -0.15 205.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.51 0.50 0.51 0.6289 0.64 0.6409 0.67 -16.64%
Adjusted Per Share Value based on latest NOSH - 48,333
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.16 61.38 68.07 64.28 56.23 55.28 72.56 -11.75%
EPS -0.81 -2.85 -13.63 -4.79 -5.99 -11.66 -0.15 208.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.5153 0.5009 0.5108 0.6296 0.6391 0.6399 0.6539 -14.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.44 0.50 0.53 0.51 0.47 0.40 0.48 -
P/RPS 0.74 0.82 0.78 0.79 0.83 0.72 0.65 9.03%
P/EPS -55.00 -17.61 -3.89 -10.65 -7.83 -3.42 -320.00 -69.12%
EY -1.82 -5.68 -25.68 -9.39 -12.77 -29.20 -0.31 225.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 0.86 1.00 1.04 0.81 0.73 0.62 0.72 12.58%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 26/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.44 0.55 0.50 0.55 0.63 0.43 0.45 -
P/RPS 0.74 0.90 0.74 0.86 1.12 0.78 0.61 13.75%
P/EPS -55.00 -19.37 -3.67 -11.49 -10.50 -3.68 -300.00 -67.76%
EY -1.82 -5.16 -27.22 -8.70 -9.52 -27.16 -0.33 212.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.86 1.10 0.98 0.87 0.98 0.67 0.67 18.12%

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