[PINEAPP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.97%
YoY--%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 23,382 13,635 6,703 35,194 25,900 16,797 9,155 86.73%
PBT -1,323 -994 -635 462 429 256 109 -
Tax -420 -459 -779 -533 -507 -256 -136 111.92%
NP -1,743 -1,453 -1,414 -71 -78 0 -27 1505.17%
-
NP to SH -1,743 -1,453 -1,414 -71 -78 -3 -27 1505.17%
-
Tax Rate - - - 115.37% 118.18% 100.00% 124.77% -
Total Cost 25,125 15,088 8,117 35,265 25,978 16,797 9,182 95.51%
-
Net Worth 30,534 30,997 31,035 31,713 32,662 20,100 30,150 0.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 236 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 30,534 30,997 31,035 31,713 32,662 20,100 30,150 0.84%
NOSH 48,551 48,433 48,424 47,333 48,750 30,000 45,000 5.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -7.45% -10.66% -21.10% -0.20% -0.30% 0.00% -0.29% -
ROE -5.71% -4.69% -4.56% -0.22% -0.24% -0.01% -0.09% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.16 28.15 13.84 74.35 53.13 55.99 20.34 77.55%
EPS -3.59 -3.00 -2.92 -0.15 -0.16 -0.01 -0.06 1425.97%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.6289 0.64 0.6409 0.67 0.67 0.67 0.67 -4.12%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.21 28.11 13.82 72.56 53.40 34.63 18.88 86.71%
EPS -3.59 -3.00 -2.92 -0.15 -0.16 -0.01 -0.06 1425.97%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.6296 0.6391 0.6399 0.6539 0.6735 0.4144 0.6216 0.85%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.47 0.40 0.48 0.53 0.69 1.09 -
P/RPS 1.06 1.67 2.89 0.65 1.00 1.23 5.36 -66.02%
P/EPS -14.21 -15.67 -13.70 -320.00 -331.25 -6,900.00 -1,816.67 -96.04%
EY -7.04 -6.38 -7.30 -0.31 -0.30 -0.01 -0.06 2289.76%
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.62 0.72 0.79 1.03 1.63 -37.23%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.55 0.63 0.43 0.45 0.44 0.62 0.71 -
P/RPS 1.14 2.24 3.11 0.61 0.83 1.11 3.49 -52.53%
P/EPS -15.32 -21.00 -14.73 -300.00 -275.00 -6,200.00 -1,183.33 -94.47%
EY -6.53 -4.76 -6.79 -0.33 -0.36 -0.02 -0.08 1776.66%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 0.67 0.67 0.66 0.93 1.06 -12.32%

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