[PINEAPP] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -20.24%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 63,030 57,716 53,204 42,400 45,180 42,084 44,526 26.09%
PBT 1,426 832 2,140 1,714 2,194 1,816 1,739 -12.40%
Tax -350 -244 -623 -526 -708 -516 -484 -19.45%
NP 1,076 588 1,517 1,188 1,486 1,300 1,255 -9.75%
-
NP to SH 886 484 1,395 1,064 1,334 1,188 1,109 -13.91%
-
Tax Rate 24.54% 29.33% 29.11% 30.69% 32.27% 28.41% 27.83% -
Total Cost 61,954 57,128 51,687 41,212 43,694 40,784 43,271 27.06%
-
Net Worth 25,219 24,734 24,734 24,181 23,683 23,857 23,305 5.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,219 24,734 24,734 24,181 23,683 23,857 23,305 5.40%
NOSH 48,500 48,500 48,500 48,363 48,333 48,688 48,552 -0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.71% 1.02% 2.85% 2.80% 3.29% 3.09% 2.82% -
ROE 3.51% 1.96% 5.64% 4.40% 5.63% 4.98% 4.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 129.96 119.00 109.70 87.67 93.48 86.44 91.71 26.18%
EPS 1.82 1.00 2.88 2.20 2.76 2.44 2.29 -14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.50 0.49 0.49 0.48 5.48%
Adjusted Per Share Value based on latest NOSH - 48,518
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 129.96 119.00 109.70 87.42 93.15 86.77 91.81 26.09%
EPS 1.82 1.00 2.88 2.19 2.75 2.45 2.29 -14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.4986 0.4883 0.4919 0.4805 5.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.27 0.31 0.34 0.33 0.28 0.34 0.38 -
P/RPS 0.21 0.26 0.31 0.38 0.30 0.39 0.41 -36.00%
P/EPS 14.78 31.06 11.82 15.00 10.14 13.93 16.64 -7.60%
EY 6.77 3.22 8.46 6.67 9.86 7.18 6.01 8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.67 0.66 0.57 0.69 0.79 -24.35%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 -
Price 0.26 0.26 0.30 0.34 0.365 0.355 0.35 -
P/RPS 0.20 0.22 0.27 0.39 0.39 0.41 0.38 -34.83%
P/EPS 14.23 26.05 10.43 15.45 13.22 14.55 15.32 -4.80%
EY 7.03 3.84 9.59 6.47 7.56 6.87 6.53 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.59 0.68 0.74 0.72 0.73 -22.31%

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