[PINEAPP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -28.82%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,551 12,503 15,863 13,342 11,996 11,440 14,315 -3.60%
PBT 291 117 193 199 239 262 282 2.12%
Tax -83 -64 -24 -29 -7 -67 -93 -7.32%
NP 208 53 169 170 232 195 189 6.61%
-
NP to SH 208 53 177 163 229 197 175 12.24%
-
Tax Rate 28.52% 54.70% 12.44% 14.57% 2.93% 25.57% 32.98% -
Total Cost 13,343 12,450 15,694 13,172 11,764 11,245 14,126 -3.74%
-
Net Worth 26,675 26,675 26,190 26,190 26,190 25,704 25,704 2.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,675 26,675 26,190 26,190 26,190 25,704 25,704 2.50%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.53% 0.42% 1.07% 1.27% 1.93% 1.70% 1.32% -
ROE 0.78% 0.20% 0.68% 0.62% 0.87% 0.77% 0.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.94 25.78 32.71 27.51 24.73 23.59 29.52 -3.61%
EPS 0.43 0.11 0.36 0.34 0.47 0.41 0.36 12.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.54 0.54 0.54 0.53 0.53 2.50%
Adjusted Per Share Value based on latest NOSH - 48,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.94 25.78 32.71 27.51 24.73 23.59 29.52 -3.61%
EPS 0.43 0.11 0.36 0.34 0.47 0.41 0.36 12.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.54 0.54 0.54 0.53 0.53 2.50%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.345 0.38 0.38 0.40 0.30 0.30 0.32 -
P/RPS 1.23 1.47 1.16 1.45 1.21 1.27 1.08 9.08%
P/EPS 80.44 347.74 104.12 119.02 63.54 73.86 88.69 -6.31%
EY 1.24 0.29 0.96 0.84 1.57 1.35 1.13 6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.70 0.74 0.56 0.57 0.60 3.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 -
Price 0.33 0.345 0.325 0.40 0.40 0.30 0.31 -
P/RPS 1.18 1.34 0.99 1.45 1.62 1.27 1.05 8.11%
P/EPS 76.95 315.71 89.05 119.02 84.72 73.86 85.91 -7.09%
EY 1.30 0.32 1.12 0.84 1.18 1.35 1.16 7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.60 0.74 0.74 0.57 0.58 2.29%

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