[PINEAPP] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -101.49%
YoY--%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/03/01 CAGR
Revenue 35,194 25,900 16,797 9,155 45,626 33,635 0 -
PBT 462 429 256 109 3,101 2,468 0 -
Tax -533 -507 -256 -136 -1,293 -1,003 0 -
NP -71 -78 0 -27 1,808 1,465 0 -
-
NP to SH -71 -78 -3 -27 1,808 1,465 0 -
-
Tax Rate 115.37% 118.18% 100.00% 124.77% 41.70% 40.64% - -
Total Cost 35,265 25,978 16,797 9,182 43,818 32,170 0 -
-
Net Worth 31,713 32,662 20,100 30,150 0 0 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/03/01 CAGR
Div 236 - - - 8,578 - - -
Div Payout % 0.00% - - - 474.45% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/03/01 CAGR
Net Worth 31,713 32,662 20,100 30,150 0 0 0 -
NOSH 47,333 48,750 30,000 45,000 10,499 4,250 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/03/01 CAGR
NP Margin -0.20% -0.30% 0.00% -0.29% 3.96% 4.36% 0.00% -
ROE -0.22% -0.24% -0.01% -0.09% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/03/01 CAGR
RPS 74.35 53.13 55.99 20.34 434.56 791.40 0.00 -
EPS -0.15 -0.16 -0.01 -0.06 17.22 34.47 0.00 -
DPS 0.50 0.00 0.00 0.00 81.70 0.00 0.00 -
NAPS 0.67 0.67 0.67 0.67 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 45,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/03/01 CAGR
RPS 72.56 53.40 34.63 18.88 94.07 69.35 0.00 -
EPS -0.15 -0.16 -0.01 -0.06 3.73 3.02 0.00 -
DPS 0.49 0.00 0.00 0.00 17.69 0.00 0.00 -
NAPS 0.6539 0.6735 0.4144 0.6216 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/03/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.48 0.53 0.69 1.09 0.00 0.00 0.00 -
P/RPS 0.65 1.00 1.23 5.36 0.00 0.00 0.00 -
P/EPS -320.00 -331.25 -6,900.00 -1,816.67 0.00 0.00 0.00 -
EY -0.31 -0.30 -0.01 -0.06 0.00 0.00 0.00 -
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 1.03 1.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/03/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 - - - -
Price 0.45 0.44 0.62 0.71 0.00 0.00 0.00 -
P/RPS 0.61 0.83 1.11 3.49 0.00 0.00 0.00 -
P/EPS -300.00 -275.00 -6,200.00 -1,183.33 0.00 0.00 0.00 -
EY -0.33 -0.36 -0.02 -0.08 0.00 0.00 0.00 -
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.93 1.06 0.00 0.00 0.00 -

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