[PINEAPP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.26%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 26,054 12,503 52,641 36,778 23,436 11,440 58,132 -41.52%
PBT 408 117 893 700 501 262 1,224 -52.02%
Tax -147 -64 -127 -103 -74 -67 -314 -39.79%
NP 261 53 766 597 427 195 910 -56.60%
-
NP to SH 261 53 766 589 426 197 853 -54.69%
-
Tax Rate 36.03% 54.70% 14.22% 14.71% 14.77% 25.57% 25.65% -
Total Cost 25,793 12,450 51,875 36,181 23,009 11,245 57,222 -41.29%
-
Net Worth 26,675 26,675 26,190 26,190 26,190 25,704 25,704 2.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,675 26,675 26,190 26,190 26,190 25,704 25,704 2.50%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.00% 0.42% 1.46% 1.62% 1.82% 1.70% 1.57% -
ROE 0.98% 0.20% 2.92% 2.25% 1.63% 0.77% 3.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.72 25.78 108.54 75.83 48.32 23.59 119.86 -41.52%
EPS 0.54 0.11 1.58 1.21 0.88 0.41 1.76 -54.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.54 0.54 0.54 0.53 0.53 2.50%
Adjusted Per Share Value based on latest NOSH - 48,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.90 25.87 108.91 76.09 48.49 23.67 120.27 -41.52%
EPS 0.54 0.11 1.58 1.22 0.88 0.41 1.76 -54.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5519 0.5519 0.5419 0.5419 0.5419 0.5318 0.5318 2.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.345 0.38 0.38 0.40 0.30 0.30 0.32 -
P/RPS 0.64 1.47 0.35 0.53 0.62 1.27 0.27 78.05%
P/EPS 64.11 347.74 24.06 32.94 34.15 73.86 18.19 132.12%
EY 1.56 0.29 4.16 3.04 2.93 1.35 5.50 -56.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.70 0.74 0.56 0.57 0.60 3.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 -
Price 0.33 0.345 0.325 0.40 0.40 0.30 0.31 -
P/RPS 0.61 1.34 0.30 0.53 0.83 1.27 0.26 76.84%
P/EPS 61.32 315.71 20.58 32.94 45.54 73.86 17.63 130.08%
EY 1.63 0.32 4.86 3.04 2.20 1.35 5.67 -56.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.60 0.74 0.74 0.57 0.58 2.29%

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