[PINEAPP] QoQ Quarter Result on 31-Dec-2018

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 6.17%
YoY- 4.88%
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 12,264 12,824 13,971 14,287 15,877 12,398 15,289 -13.65%
PBT -1,019 -641 -163 142 167 -181 51 -
Tax 72 118 0 -56 -86 23 -36 -
NP -947 -523 -163 86 81 -158 15 -
-
NP to SH -947 -523 -163 86 81 -158 15 -
-
Tax Rate - - - 39.44% 51.50% - 70.59% -
Total Cost 13,211 13,347 14,134 14,201 15,796 12,556 15,274 -9.21%
-
Net Worth 24,734 25,219 26,190 26,190 26,190 26,190 26,190 -3.73%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 24,734 25,219 26,190 26,190 26,190 26,190 26,190 -3.73%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -7.72% -4.08% -1.17% 0.60% 0.51% -1.27% 0.10% -
ROE -3.83% -2.07% -0.62% 0.33% 0.31% -0.60% 0.06% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.29 26.44 28.81 29.46 32.74 25.56 31.52 -13.64%
EPS -1.95 -1.08 -0.34 0.18 0.17 -0.33 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.54 0.54 0.54 0.54 0.54 -3.73%
Adjusted Per Share Value based on latest NOSH - 48,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.29 26.44 28.81 29.46 32.74 25.56 31.52 -13.64%
EPS -1.95 -1.08 -0.34 0.18 0.17 -0.33 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.54 0.54 0.54 0.54 0.54 -3.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.33 0.31 0.32 0.31 0.33 0.38 0.45 -
P/RPS 1.31 1.17 1.11 1.05 1.01 1.49 1.43 -5.67%
P/EPS -16.90 -28.75 -95.21 174.83 197.59 -116.65 1,455.00 -
EY -5.92 -3.48 -1.05 0.57 0.51 -0.86 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.59 0.57 0.61 0.70 0.83 -15.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 27/08/19 28/05/19 27/02/19 28/11/18 29/08/18 28/05/18 -
Price 0.385 0.325 0.31 0.30 0.375 0.39 0.40 -
P/RPS 1.52 1.23 1.08 1.02 1.15 1.53 1.27 12.71%
P/EPS -19.72 -30.14 -92.24 169.19 224.54 -119.72 1,293.33 -
EY -5.07 -3.32 -1.08 0.59 0.45 -0.84 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.57 0.56 0.69 0.72 0.74 0.89%

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