[PINEAPP] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -20300.0%
YoY- -5137.04%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,631 9,747 6,932 6,703 9,294 9,103 7,642 16.62%
PBT -5,944 -329 -359 -635 33 173 147 -
Tax 1,075 39 320 -779 -26 -248 -123 -
NP -4,869 -290 -39 -1,414 7 -75 24 -
-
NP to SH -4,869 -290 -39 -1,414 7 -75 24 -
-
Tax Rate - - - - 78.79% 143.35% 83.67% -
Total Cost 14,500 10,037 6,971 8,117 9,287 9,178 7,618 53.40%
-
Net Worth 24,703 30,396 31,199 31,035 46,900 33,499 26,800 -5.27%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 350 - - -
Div Payout % - - - - 5,000.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 24,703 30,396 31,199 31,035 46,900 33,499 26,800 -5.27%
NOSH 48,437 48,333 48,750 48,424 70,000 49,999 40,000 13.56%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -50.56% -2.98% -0.56% -21.10% 0.08% -0.82% 0.31% -
ROE -19.71% -0.95% -0.13% -4.56% 0.01% -0.22% 0.09% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.88 20.17 14.22 13.84 13.28 18.21 19.11 2.66%
EPS -10.04 -0.60 -0.08 -2.92 0.01 -0.15 0.06 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.51 0.6289 0.64 0.6409 0.67 0.67 0.67 -16.59%
Adjusted Per Share Value based on latest NOSH - 48,424
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.86 20.10 14.29 13.82 19.16 18.77 15.76 16.61%
EPS -10.04 -0.60 -0.08 -2.92 0.01 -0.15 0.05 -
DPS 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.5093 0.6267 0.6433 0.6399 0.967 0.6907 0.5526 -5.28%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.53 0.51 0.47 0.40 0.48 0.53 0.69 -
P/RPS 2.67 2.53 3.31 2.89 3.62 2.91 3.61 -18.17%
P/EPS -5.27 -85.00 -587.50 -13.70 4,800.00 -353.33 1,150.00 -
EY -18.97 -1.18 -0.17 -7.30 0.02 -0.28 0.09 -
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 1.04 0.81 0.73 0.62 0.72 0.79 1.03 0.64%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.50 0.55 0.63 0.43 0.45 0.44 0.62 -
P/RPS 2.51 2.73 4.43 3.11 3.39 2.42 3.25 -15.78%
P/EPS -4.97 -91.67 -787.50 -14.73 4,500.00 -293.33 1,033.33 -
EY -20.10 -1.09 -0.13 -6.79 0.02 -0.34 0.10 -
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.98 0.87 0.98 0.67 0.67 0.66 0.93 3.54%

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