[PINEAPP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -40.82%
YoY- 76.25%
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 28,452 29,464 28,701 30,088 29,180 29,768 33,013 -9.44%
PBT -592 -152 -2,263 -2,146 -1,994 -1,900 -7,267 -81.23%
Tax -362 -464 1,689 1,594 1,602 520 655 -
NP -954 -616 -574 -552 -392 -1,380 -6,612 -72.52%
-
NP to SH -1,026 -616 -574 -552 -392 -1,380 -6,612 -71.15%
-
Tax Rate - - - - - - - -
Total Cost 29,406 30,080 29,275 30,640 29,572 31,148 39,625 -18.04%
-
Net Worth 23,714 23,581 24,322 24,352 24,989 24,295 24,773 -2.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 23,714 23,581 24,322 24,352 24,989 24,295 24,773 -2.87%
NOSH 48,396 48,125 48,644 48,705 48,999 48,591 48,576 -0.24%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -3.35% -2.09% -2.00% -1.83% -1.34% -4.64% -20.03% -
ROE -4.33% -2.61% -2.36% -2.27% -1.57% -5.68% -26.69% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.79 61.22 59.00 61.77 59.55 61.26 67.96 -9.21%
EPS -2.12 -1.28 -1.18 -1.13 -0.80 -2.84 -13.63 -71.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.50 0.50 0.51 0.50 0.51 -2.63%
Adjusted Per Share Value based on latest NOSH - 48,444
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.66 60.75 59.18 62.04 60.16 61.38 68.07 -9.45%
EPS -2.12 -1.27 -1.18 -1.14 -0.81 -2.85 -13.63 -71.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.489 0.4862 0.5015 0.5021 0.5153 0.5009 0.5108 -2.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.29 0.32 0.40 0.47 0.44 0.50 0.53 -
P/RPS 0.49 0.52 0.68 0.76 0.74 0.82 0.78 -26.67%
P/EPS -13.68 -25.00 -33.90 -41.47 -55.00 -17.61 -3.89 131.43%
EY -7.31 -4.00 -2.95 -2.41 -1.82 -5.68 -25.68 -56.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.80 0.94 0.86 1.00 1.04 -31.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 26/05/04 27/02/04 -
Price 0.25 0.31 0.40 0.42 0.44 0.55 0.50 -
P/RPS 0.43 0.51 0.68 0.68 0.74 0.90 0.74 -30.38%
P/EPS -11.79 -24.22 -33.90 -37.06 -55.00 -19.37 -3.67 117.87%
EY -8.48 -4.13 -2.95 -2.70 -1.82 -5.16 -27.22 -54.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.80 0.84 0.86 1.10 0.98 -35.32%

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