[PINEAPP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.58%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 32,216 23,044 10,442 37,519 27,135 17,180 7,852 156.06%
PBT 1,116 771 362 796 625 379 148 284.06%
Tax -329 -313 -109 -358 -292 -205 -116 100.23%
NP 787 458 253 438 333 174 32 744.05%
-
NP to SH 687 404 241 366 274 141 8 1841.19%
-
Tax Rate 29.48% 40.60% 30.11% 44.97% 46.72% 54.09% 78.38% -
Total Cost 31,429 22,586 10,189 37,081 26,802 17,006 7,820 152.56%
-
Net Worth 22,738 22,390 22,172 22,448 22,507 21,879 17,999 16.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 22,738 22,390 22,172 22,448 22,507 21,879 17,999 16.84%
NOSH 48,380 48,674 48,200 48,800 48,928 48,620 40,000 13.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.44% 1.99% 2.42% 1.17% 1.23% 1.01% 0.41% -
ROE 3.02% 1.80% 1.09% 1.63% 1.22% 0.64% 0.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.59 47.34 21.66 76.88 55.46 35.33 19.63 125.59%
EPS 1.42 0.83 0.50 0.75 0.56 0.29 0.02 1610.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.46 0.46 0.45 0.45 2.93%
Adjusted Per Share Value based on latest NOSH - 48,421
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.42 47.51 21.53 77.36 55.95 35.42 16.19 156.05%
EPS 1.42 0.83 0.50 0.75 0.56 0.29 0.02 1610.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.4617 0.4572 0.4628 0.4641 0.4511 0.3711 16.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.44 0.50 0.75 0.35 0.12 0.19 -
P/RPS 0.42 0.93 2.31 0.98 0.63 0.34 0.97 -42.73%
P/EPS 19.72 53.01 100.00 100.00 62.50 41.38 950.00 -92.42%
EY 5.07 1.89 1.00 1.00 1.60 2.42 0.11 1182.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.96 1.09 1.63 0.76 0.27 0.42 26.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.40 0.40 0.46 0.99 0.70 0.37 0.10 -
P/RPS 0.60 0.84 2.12 1.29 1.26 1.05 0.51 11.43%
P/EPS 28.17 48.19 92.00 132.00 125.00 127.59 500.00 -85.27%
EY 3.55 2.08 1.09 0.76 0.80 0.78 0.20 579.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 1.00 2.15 1.52 0.82 0.22 146.02%

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