[PINEAPP] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 42.75%
YoY- 80.17%
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 47,372 55,629 59,485 56,400 58,592 83,459 59,036 -13.63%
PBT 744 -568 -120 -882 -1,536 -3,873 -2,819 -
Tax 132 -230 -165 0 0 190 162 -12.75%
NP 876 -798 -285 -882 -1,536 -3,683 -2,656 -
-
NP to SH 1,116 -392 8 -442 -772 -3,473 -2,525 -
-
Tax Rate -17.74% - - - - - - -
Total Cost 46,496 56,427 59,770 57,282 60,128 87,142 61,692 -17.16%
-
Net Worth 22,310 21,824 22,310 22,310 22,310 22,794 23,279 -2.79%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 22,310 21,824 22,310 22,310 22,310 22,794 23,279 -2.79%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.85% -1.43% -0.48% -1.56% -2.62% -4.41% -4.50% -
ROE 5.00% -1.80% 0.04% -1.98% -3.46% -15.24% -10.85% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 97.67 114.70 122.65 116.29 120.81 172.08 121.72 -13.63%
EPS 2.32 -0.81 0.01 -0.92 -1.60 -7.16 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.46 0.46 0.47 0.48 -2.79%
Adjusted Per Share Value based on latest NOSH - 48,500
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 97.67 114.70 122.65 116.29 120.81 172.08 121.72 -13.63%
EPS 2.32 -0.81 0.01 -0.92 -1.60 -7.16 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.46 0.46 0.47 0.48 -2.79%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.17 0.905 0.985 0.51 0.285 0.33 0.26 -
P/RPS 1.20 0.79 0.80 0.44 0.24 0.19 0.21 219.28%
P/EPS 50.85 -111.97 5,971.56 -55.96 -17.90 -4.61 -4.99 -
EY 1.97 -0.89 0.02 -1.79 -5.59 -21.70 -20.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.01 2.14 1.11 0.62 0.70 0.54 180.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 24/09/21 21/05/21 22/02/21 20/11/20 21/08/20 24/06/20 -
Price 1.07 1.14 0.835 0.805 0.315 0.305 0.33 -
P/RPS 1.10 0.99 0.68 0.69 0.26 0.18 0.27 154.86%
P/EPS 46.50 -141.05 5,062.19 -88.33 -19.79 -4.26 -6.34 -
EY 2.15 -0.71 0.02 -1.13 -5.05 -23.48 -15.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.53 1.82 1.75 0.68 0.65 0.69 124.91%

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