[PINEAPP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.81%
YoY- -38.85%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 36,778 23,436 11,440 58,132 43,817 31,515 14,429 86.48%
PBT 700 501 262 1,224 942 713 208 124.40%
Tax -103 -74 -67 -314 -221 -175 -61 41.75%
NP 597 427 195 910 721 538 147 154.33%
-
NP to SH 589 426 197 853 678 443 121 186.94%
-
Tax Rate 14.71% 14.77% 25.57% 25.65% 23.46% 24.54% 29.33% -
Total Cost 36,181 23,009 11,245 57,222 43,096 30,977 14,282 85.73%
-
Net Worth 26,190 26,190 25,704 25,704 25,219 25,219 24,734 3.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 26,190 26,190 25,704 25,704 25,219 25,219 24,734 3.88%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.62% 1.82% 1.70% 1.57% 1.65% 1.71% 1.02% -
ROE 2.25% 1.63% 0.77% 3.32% 2.69% 1.76% 0.49% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.83 48.32 23.59 119.86 90.34 64.98 29.75 86.49%
EPS 1.21 0.88 0.41 1.76 1.40 0.91 0.25 185.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.53 0.53 0.52 0.52 0.51 3.88%
Adjusted Per Share Value based on latest NOSH - 48,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.83 48.32 23.59 119.86 90.34 64.98 29.75 86.49%
EPS 1.21 0.88 0.41 1.76 1.40 0.91 0.25 185.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.53 0.53 0.52 0.52 0.51 3.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.40 0.30 0.30 0.32 0.31 0.27 0.31 -
P/RPS 0.53 0.62 1.27 0.27 0.34 0.42 1.04 -36.17%
P/EPS 32.94 34.15 73.86 18.19 22.18 29.56 124.26 -58.70%
EY 3.04 2.93 1.35 5.50 4.51 3.38 0.80 143.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.57 0.60 0.60 0.52 0.61 13.73%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 -
Price 0.40 0.40 0.30 0.31 0.30 0.26 0.26 -
P/RPS 0.53 0.83 1.27 0.26 0.33 0.40 0.87 -28.11%
P/EPS 32.94 45.54 73.86 17.63 21.46 28.47 104.21 -53.56%
EY 3.04 2.20 1.35 5.67 4.66 3.51 0.96 115.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.57 0.58 0.58 0.50 0.51 28.13%

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