[PINEAPP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 163.39%
YoY- 2912.5%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 44,526 42,954 46,088 41,768 37,519 36,180 34,360 18.80%
PBT 1,739 1,488 1,542 1,448 796 833 758 73.68%
Tax -484 -438 -626 -436 -358 -389 -410 11.66%
NP 1,255 1,049 916 1,012 438 444 348 134.61%
-
NP to SH 1,109 916 808 964 366 365 282 148.52%
-
Tax Rate 27.83% 29.44% 40.60% 30.11% 44.97% 46.70% 54.09% -
Total Cost 43,271 41,905 45,172 40,756 37,081 35,736 34,012 17.35%
-
Net Worth 23,305 22,738 22,390 22,172 22,448 22,507 21,879 4.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 23,305 22,738 22,390 22,172 22,448 22,507 21,879 4.28%
NOSH 48,552 48,380 48,674 48,200 48,800 48,928 48,620 -0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.82% 2.44% 1.99% 2.42% 1.17% 1.23% 1.01% -
ROE 4.76% 4.03% 3.61% 4.35% 1.63% 1.62% 1.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 91.71 88.79 94.69 86.66 76.88 73.94 70.67 18.91%
EPS 2.29 1.89 1.66 2.00 0.75 0.75 0.58 149.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.46 0.46 0.46 0.46 0.45 4.38%
Adjusted Per Share Value based on latest NOSH - 48,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 91.81 88.57 95.03 86.12 77.36 74.60 70.85 18.80%
EPS 2.29 1.89 1.67 1.99 0.75 0.75 0.58 149.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4688 0.4617 0.4572 0.4628 0.4641 0.4511 4.28%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.28 0.44 0.50 0.75 0.35 0.12 -
P/RPS 0.41 0.32 0.46 0.58 0.98 0.47 0.17 79.55%
P/EPS 16.64 14.79 26.51 25.00 100.00 46.88 20.69 -13.48%
EY 6.01 6.76 3.77 4.00 1.00 2.13 4.83 15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.96 1.09 1.63 0.76 0.27 104.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 -
Price 0.35 0.40 0.40 0.46 0.99 0.70 0.37 -
P/RPS 0.38 0.45 0.42 0.53 1.29 0.95 0.52 -18.82%
P/EPS 15.32 21.13 24.10 23.00 132.00 93.75 63.79 -61.26%
EY 6.53 4.73 4.15 4.35 0.76 1.07 1.57 157.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.87 1.00 2.15 1.52 0.82 -7.43%

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