[PINEAPP] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.12%
YoY- 23.24%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 53,204 42,400 45,180 42,084 44,526 42,954 46,088 10.01%
PBT 2,140 1,714 2,194 1,816 1,739 1,488 1,542 24.34%
Tax -623 -526 -708 -516 -484 -438 -626 -0.31%
NP 1,517 1,188 1,486 1,300 1,255 1,049 916 39.84%
-
NP to SH 1,395 1,064 1,334 1,188 1,109 916 808 43.77%
-
Tax Rate 29.11% 30.69% 32.27% 28.41% 27.83% 29.44% 40.60% -
Total Cost 51,687 41,212 43,694 40,784 43,271 41,905 45,172 9.37%
-
Net Worth 24,734 24,181 23,683 23,857 23,305 22,738 22,390 6.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 24,734 24,181 23,683 23,857 23,305 22,738 22,390 6.84%
NOSH 48,500 48,363 48,333 48,688 48,552 48,380 48,674 -0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.85% 2.80% 3.29% 3.09% 2.82% 2.44% 1.99% -
ROE 5.64% 4.40% 5.63% 4.98% 4.76% 4.03% 3.61% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 109.70 87.67 93.48 86.44 91.71 88.79 94.69 10.27%
EPS 2.88 2.20 2.76 2.44 2.29 1.89 1.66 44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.49 0.49 0.48 0.47 0.46 7.10%
Adjusted Per Share Value based on latest NOSH - 48,688
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 109.70 87.42 93.15 86.77 91.81 88.57 95.03 10.01%
EPS 2.88 2.19 2.75 2.45 2.29 1.89 1.67 43.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.4986 0.4883 0.4919 0.4805 0.4688 0.4617 6.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.33 0.28 0.34 0.38 0.28 0.44 -
P/RPS 0.31 0.38 0.30 0.39 0.41 0.32 0.46 -23.07%
P/EPS 11.82 15.00 10.14 13.93 16.64 14.79 26.51 -41.55%
EY 8.46 6.67 9.86 7.18 6.01 6.76 3.77 71.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.57 0.69 0.79 0.60 0.96 -21.26%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 29/11/10 27/08/10 -
Price 0.30 0.34 0.365 0.355 0.35 0.40 0.40 -
P/RPS 0.27 0.39 0.39 0.41 0.38 0.45 0.42 -25.45%
P/EPS 10.43 15.45 13.22 14.55 15.32 21.13 24.10 -42.69%
EY 9.59 6.47 7.56 6.87 6.53 4.73 4.15 74.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.74 0.72 0.73 0.85 0.87 -22.75%

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