[PINEAPP] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -27.02%
YoY- 79.39%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,996 11,440 14,315 12,302 17,086 14,429 21,404 -32.04%
PBT 239 262 282 229 505 208 854 -57.24%
Tax -7 -67 -93 -46 -114 -61 -228 -90.21%
NP 232 195 189 183 391 147 626 -48.43%
-
NP to SH 229 197 175 235 322 121 597 -47.23%
-
Tax Rate 2.93% 25.57% 32.98% 20.09% 22.57% 29.33% 26.70% -
Total Cost 11,764 11,245 14,126 12,119 16,695 14,282 20,778 -31.58%
-
Net Worth 26,190 25,704 25,704 25,219 25,219 24,734 24,734 3.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 26,190 25,704 25,704 25,219 25,219 24,734 24,734 3.89%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.93% 1.70% 1.32% 1.49% 2.29% 1.02% 2.92% -
ROE 0.87% 0.77% 0.68% 0.93% 1.28% 0.49% 2.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.73 23.59 29.52 25.36 35.23 29.75 44.13 -32.05%
EPS 0.47 0.41 0.36 0.48 0.66 0.25 1.23 -47.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.52 0.51 0.51 3.88%
Adjusted Per Share Value based on latest NOSH - 48,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.82 23.67 29.62 25.45 35.35 29.85 44.28 -32.04%
EPS 0.47 0.41 0.36 0.49 0.67 0.25 1.24 -47.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5419 0.5318 0.5318 0.5218 0.5218 0.5118 0.5118 3.88%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.30 0.30 0.32 0.31 0.27 0.31 0.34 -
P/RPS 1.21 1.27 1.08 1.22 0.77 1.04 0.77 35.20%
P/EPS 63.54 73.86 88.69 63.98 40.67 124.26 27.62 74.35%
EY 1.57 1.35 1.13 1.56 2.46 0.80 3.62 -42.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.60 0.60 0.52 0.61 0.67 -11.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 -
Price 0.40 0.30 0.31 0.30 0.26 0.26 0.30 -
P/RPS 1.62 1.27 1.05 1.18 0.74 0.87 0.68 78.47%
P/EPS 84.72 73.86 85.91 61.91 39.16 104.21 24.37 129.65%
EY 1.18 1.35 1.16 1.62 2.55 0.96 4.10 -56.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.58 0.58 0.50 0.51 0.59 16.31%

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