[PINEAPP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -233.12%
YoY- -161.73%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 7,906 28,824 21,872 14,226 7,366 28,701 22,566 -50.33%
PBT -296 -894 -528 -296 -38 -2,263 -1,610 -67.70%
Tax -157 -125 -95 -181 -116 1,689 1,196 -
NP -453 -1,019 -623 -477 -154 -574 -414 6.19%
-
NP to SH -470 -1,058 -688 -513 -154 -574 -414 8.83%
-
Tax Rate - - - - - - - -
Total Cost 8,359 29,843 22,495 14,703 7,520 29,275 22,980 -49.07%
-
Net Worth 22,773 23,273 23,256 23,714 23,581 24,322 24,352 -4.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 22,773 23,273 23,256 23,714 23,581 24,322 24,352 -4.37%
NOSH 48,453 48,486 48,450 48,396 48,125 48,644 48,705 -0.34%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -5.73% -3.54% -2.85% -3.35% -2.09% -2.00% -1.83% -
ROE -2.06% -4.55% -2.96% -2.16% -0.65% -2.36% -1.70% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.32 59.45 45.14 29.39 15.31 59.00 46.33 -50.15%
EPS -0.97 -2.18 -1.42 -1.06 -0.32 -1.18 -0.85 9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.48 0.49 0.49 0.50 0.50 -4.04%
Adjusted Per Share Value based on latest NOSH - 48,513
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.30 59.43 45.10 29.33 15.19 59.18 46.53 -50.33%
EPS -0.97 -2.18 -1.42 -1.06 -0.32 -1.18 -0.85 9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.4799 0.4795 0.489 0.4862 0.5015 0.5021 -4.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.30 0.26 0.30 0.29 0.32 0.40 0.47 -
P/RPS 1.84 0.44 0.66 0.99 2.09 0.68 1.01 49.21%
P/EPS -30.93 -11.92 -21.13 -27.36 -100.00 -33.90 -55.29 -32.13%
EY -3.23 -8.39 -4.73 -3.66 -1.00 -2.95 -1.81 47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.63 0.59 0.65 0.80 0.94 -22.62%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 13/03/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 -
Price 0.35 0.28 0.29 0.25 0.31 0.40 0.42 -
P/RPS 2.15 0.47 0.64 0.85 2.03 0.68 0.91 77.48%
P/EPS -36.08 -12.83 -20.42 -23.58 -96.88 -33.90 -49.41 -18.92%
EY -2.77 -7.79 -4.90 -4.24 -1.03 -2.95 -2.02 23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.60 0.51 0.63 0.80 0.84 -8.11%

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