[PINEAPP] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 31.11%
YoY- 25.79%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 58,422 63,030 57,716 53,204 42,400 45,180 42,084 24.36%
PBT 1,256 1,426 832 2,140 1,714 2,194 1,816 -21.73%
Tax -294 -350 -244 -623 -526 -708 -516 -31.20%
NP 961 1,076 588 1,517 1,188 1,486 1,300 -18.19%
-
NP to SH 904 886 484 1,395 1,064 1,334 1,188 -16.60%
-
Tax Rate 23.41% 24.54% 29.33% 29.11% 30.69% 32.27% 28.41% -
Total Cost 57,461 61,954 57,128 51,687 41,212 43,694 40,784 25.59%
-
Net Worth 25,219 25,219 24,734 24,734 24,181 23,683 23,857 3.76%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 25,219 25,219 24,734 24,734 24,181 23,683 23,857 3.76%
NOSH 48,500 48,500 48,500 48,500 48,363 48,333 48,688 -0.25%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.65% 1.71% 1.02% 2.85% 2.80% 3.29% 3.09% -
ROE 3.58% 3.51% 1.96% 5.64% 4.40% 5.63% 4.98% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 120.46 129.96 119.00 109.70 87.67 93.48 86.44 24.68%
EPS 1.87 1.82 1.00 2.88 2.20 2.76 2.44 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.50 0.49 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 48,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 120.46 129.96 119.00 109.70 87.42 93.15 86.77 24.37%
EPS 1.87 1.82 1.00 2.88 2.19 2.75 2.45 -16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.4986 0.4883 0.4919 3.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.27 0.31 0.34 0.33 0.28 0.34 -
P/RPS 0.26 0.21 0.26 0.31 0.38 0.30 0.39 -23.62%
P/EPS 16.63 14.78 31.06 11.82 15.00 10.14 13.93 12.50%
EY 6.01 6.77 3.22 8.46 6.67 9.86 7.18 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.61 0.67 0.66 0.57 0.69 -8.87%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 -
Price 0.30 0.26 0.26 0.30 0.34 0.365 0.355 -
P/RPS 0.25 0.20 0.22 0.27 0.39 0.39 0.41 -28.02%
P/EPS 16.10 14.23 26.05 10.43 15.45 13.22 14.55 6.96%
EY 6.21 7.03 3.84 9.59 6.47 7.56 6.87 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.51 0.59 0.68 0.74 0.72 -13.38%

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