[PINEAPP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -53.78%
YoY- -84.32%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 24,521 15,695 7,906 28,824 21,872 14,226 7,366 122.78%
PBT -942 -624 -296 -894 -528 -296 -38 748.52%
Tax -165 -130 -157 -125 -95 -181 -116 26.45%
NP -1,107 -754 -453 -1,019 -623 -477 -154 272.01%
-
NP to SH -1,170 -796 -470 -1,058 -688 -513 -154 285.98%
-
Tax Rate - - - - - - - -
Total Cost 25,628 16,449 8,359 29,843 22,495 14,703 7,520 126.29%
-
Net Worth 21,846 22,326 22,773 23,273 23,256 23,714 23,581 -4.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 21,846 22,326 22,773 23,273 23,256 23,714 23,581 -4.96%
NOSH 48,547 48,536 48,453 48,486 48,450 48,396 48,125 0.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -4.51% -4.80% -5.73% -3.54% -2.85% -3.35% -2.09% -
ROE -5.36% -3.57% -2.06% -4.55% -2.96% -2.16% -0.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.51 32.34 16.32 59.45 45.14 29.39 15.31 121.45%
EPS -2.41 -1.64 -0.97 -2.18 -1.42 -1.06 -0.32 283.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.47 0.48 0.48 0.49 0.49 -5.51%
Adjusted Per Share Value based on latest NOSH - 48,552
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.56 32.36 16.30 59.43 45.10 29.33 15.19 122.76%
EPS -2.41 -1.64 -0.97 -2.18 -1.42 -1.06 -0.32 283.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4504 0.4603 0.4696 0.4799 0.4795 0.489 0.4862 -4.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.30 0.20 0.30 0.26 0.30 0.29 0.32 -
P/RPS 0.59 0.62 1.84 0.44 0.66 0.99 2.09 -56.93%
P/EPS -12.45 -12.20 -30.93 -11.92 -21.13 -27.36 -100.00 -75.03%
EY -8.03 -8.20 -3.23 -8.39 -4.73 -3.66 -1.00 300.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.43 0.64 0.54 0.63 0.59 0.65 2.03%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 29/05/06 13/03/06 29/11/05 29/08/05 30/05/05 -
Price 0.29 0.20 0.35 0.28 0.29 0.25 0.31 -
P/RPS 0.57 0.62 2.15 0.47 0.64 0.85 2.03 -57.08%
P/EPS -12.03 -12.20 -36.08 -12.83 -20.42 -23.58 -96.88 -75.07%
EY -8.31 -8.20 -2.77 -7.79 -4.90 -4.24 -1.03 301.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.74 0.58 0.60 0.51 0.63 1.05%

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