[PINEAPP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.62%
YoY- 62.81%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,641 49,037 46,872 45,760 58,132 58,422 63,030 -11.28%
PBT 893 933 1,002 1,048 1,224 1,256 1,426 -26.74%
Tax -127 -137 -148 -268 -314 -294 -350 -49.03%
NP 766 796 854 780 910 961 1,076 -20.22%
-
NP to SH 766 785 852 788 853 904 886 -9.22%
-
Tax Rate 14.22% 14.68% 14.77% 25.57% 25.65% 23.41% 24.54% -
Total Cost 51,875 48,241 46,018 44,980 57,222 57,461 61,954 -11.13%
-
Net Worth 26,190 26,190 26,190 25,704 25,704 25,219 25,219 2.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 26,190 26,190 26,190 25,704 25,704 25,219 25,219 2.54%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.46% 1.62% 1.82% 1.70% 1.57% 1.65% 1.71% -
ROE 2.92% 3.00% 3.25% 3.07% 3.32% 3.58% 3.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.54 101.11 96.64 94.35 119.86 120.46 129.96 -11.28%
EPS 1.58 1.61 1.76 1.64 1.76 1.87 1.82 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.53 0.53 0.52 0.52 2.54%
Adjusted Per Share Value based on latest NOSH - 48,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.54 101.11 96.64 94.35 119.86 120.46 129.96 -11.28%
EPS 1.58 1.61 1.76 1.64 1.76 1.87 1.82 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.53 0.53 0.52 0.52 2.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.38 0.40 0.30 0.30 0.32 0.31 0.27 -
P/RPS 0.35 0.40 0.31 0.32 0.27 0.26 0.21 40.44%
P/EPS 24.06 24.70 17.08 18.46 18.19 16.63 14.78 38.25%
EY 4.16 4.05 5.86 5.42 5.50 6.01 6.77 -27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.56 0.57 0.60 0.60 0.52 21.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.325 0.40 0.40 0.30 0.31 0.30 0.26 -
P/RPS 0.30 0.40 0.41 0.32 0.26 0.25 0.20 30.94%
P/EPS 20.58 24.70 22.77 18.46 17.63 16.10 14.23 27.80%
EY 4.86 4.05 4.39 5.42 5.67 6.21 7.03 -21.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.74 0.74 0.57 0.58 0.58 0.50 12.88%

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