[PINEAPP] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.77%
YoY- 157.63%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 55,374 61,156 57,254 54,096 53,446 56,512 51,220 5.35%
PBT -260 204 544 566 486 600 -450 -30.69%
Tax -26 -144 -224 -249 -118 -16 72 -
NP -286 60 320 317 368 584 -378 -17.00%
-
NP to SH -286 60 320 317 368 584 -378 -17.00%
-
Tax Rate - 70.59% 41.18% 43.99% 24.28% 2.67% - -
Total Cost 55,660 61,096 56,934 53,778 53,078 55,928 51,598 5.19%
-
Net Worth 26,190 26,190 26,190 26,190 26,190 25,704 25,704 1.26%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 26,190 26,190 26,190 26,190 26,190 25,704 25,704 1.26%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -0.52% 0.10% 0.56% 0.59% 0.69% 1.03% -0.74% -
ROE -1.09% 0.23% 1.22% 1.21% 1.41% 2.27% -1.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 114.17 126.09 118.05 111.54 110.20 116.52 105.61 5.34%
EPS -0.58 0.12 0.66 0.65 0.76 1.20 -0.78 -17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.54 0.53 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 48,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 114.17 126.09 118.05 111.54 110.20 116.52 105.61 5.34%
EPS -0.58 0.12 0.66 0.65 0.76 1.20 -0.78 -17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.54 0.53 0.53 1.25%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.38 0.45 0.385 0.36 0.32 0.315 0.29 -
P/RPS 0.33 0.36 0.33 0.32 0.29 0.27 0.27 14.35%
P/EPS -64.44 363.75 58.35 55.02 42.17 26.16 -37.21 44.35%
EY -1.55 0.27 1.71 1.82 2.37 3.82 -2.69 -30.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.71 0.67 0.59 0.59 0.55 17.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 23/02/18 29/11/17 29/08/17 26/05/17 27/02/17 -
Price 0.39 0.40 0.43 0.42 0.38 0.325 0.29 -
P/RPS 0.34 0.32 0.36 0.38 0.34 0.28 0.27 16.66%
P/EPS -66.14 323.33 65.17 64.19 50.08 26.99 -37.21 46.89%
EY -1.51 0.31 1.53 1.56 2.00 3.70 -2.69 -32.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.80 0.78 0.70 0.61 0.55 19.72%

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