[PINEAPP] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.07%
YoY- 16.9%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 53,446 56,512 51,220 49,796 50,024 50,000 47,117 8.77%
PBT 486 600 -450 -633 -404 -1,204 -484 -
Tax -118 -16 72 82 -170 -32 -142 -11.62%
NP 368 584 -378 -550 -574 -1,236 -626 -
-
NP to SH 368 584 -378 -550 -574 -1,236 -626 -
-
Tax Rate 24.28% 2.67% - - - - - -
Total Cost 53,078 55,928 51,598 50,346 50,598 51,236 47,743 7.32%
-
Net Worth 26,190 25,704 25,704 25,704 25,704 25,704 26,190 0.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 26,190 25,704 25,704 25,704 25,704 25,704 26,190 0.00%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.69% 1.03% -0.74% -1.11% -1.15% -2.47% -1.33% -
ROE 1.41% 2.27% -1.47% -2.14% -2.23% -4.81% -2.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 110.20 116.52 105.61 102.67 103.14 103.09 97.15 8.77%
EPS 0.76 1.20 -0.78 -1.13 -1.18 -2.56 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.53 0.53 0.53 0.54 0.00%
Adjusted Per Share Value based on latest NOSH - 48,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 110.20 116.52 105.61 102.67 103.14 103.09 97.15 8.77%
EPS 0.76 1.20 -0.78 -1.13 -1.18 -2.56 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.53 0.53 0.53 0.54 0.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.32 0.315 0.29 0.335 0.30 0.30 0.30 -
P/RPS 0.29 0.27 0.27 0.33 0.29 0.29 0.31 -4.35%
P/EPS 42.17 26.16 -37.21 -29.51 -25.35 -11.77 -23.24 -
EY 2.37 3.82 -2.69 -3.39 -3.95 -8.49 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.55 0.63 0.57 0.57 0.56 3.54%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 27/02/17 29/11/16 29/08/16 26/05/16 26/02/16 -
Price 0.38 0.325 0.29 0.29 0.275 0.30 0.31 -
P/RPS 0.34 0.28 0.27 0.28 0.27 0.29 0.32 4.12%
P/EPS 50.08 26.99 -37.21 -25.54 -23.24 -11.77 -24.02 -
EY 2.00 3.70 -2.69 -3.92 -4.30 -8.49 -4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.55 0.55 0.52 0.57 0.57 14.69%

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