[PINEAPP] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -26.68%
YoY- -205.19%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 8,363 8,826 7,789 7,906 6,952 7,646 6,860 14.07%
PBT -895 -318 -328 -296 -366 -232 -258 128.63%
Tax -44 -35 27 -157 -30 86 -72 -27.92%
NP -939 -353 -301 -453 -396 -146 -330 100.41%
-
NP to SH -939 -374 -326 -470 -371 -175 -359 89.50%
-
Tax Rate - - - - - - - -
Total Cost 9,302 9,179 8,090 8,359 7,348 7,792 7,190 18.67%
-
Net Worth 20,835 21,857 22,382 22,773 23,790 23,333 23,771 -8.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 20,835 21,857 22,382 22,773 23,790 23,333 23,771 -8.39%
NOSH 48,453 48,571 48,656 48,453 48,552 48,611 48,513 -0.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -11.23% -4.00% -3.86% -5.73% -5.70% -1.91% -4.81% -
ROE -4.51% -1.71% -1.46% -2.06% -1.56% -0.75% -1.51% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.26 18.17 16.01 16.32 14.32 15.73 14.14 14.17%
EPS -1.94 -0.77 -0.67 -0.97 -0.76 -0.36 -0.74 89.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.45 0.46 0.47 0.49 0.48 0.49 -8.31%
Adjusted Per Share Value based on latest NOSH - 48,453
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.24 18.20 16.06 16.30 14.33 15.76 14.14 14.08%
EPS -1.94 -0.77 -0.67 -0.97 -0.76 -0.36 -0.74 89.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4296 0.4507 0.4615 0.4696 0.4905 0.4811 0.4901 -8.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.30 0.20 0.30 0.26 0.30 0.29 -
P/RPS 1.68 1.65 1.25 1.84 1.82 1.91 2.05 -12.39%
P/EPS -14.96 -38.96 -29.85 -30.93 -34.03 -83.33 -39.19 -47.28%
EY -6.68 -2.57 -3.35 -3.23 -2.94 -1.20 -2.55 89.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.43 0.64 0.53 0.63 0.59 8.82%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 30/08/06 29/05/06 13/03/06 29/11/05 29/08/05 -
Price 0.40 0.29 0.20 0.35 0.28 0.29 0.25 -
P/RPS 2.32 1.60 1.25 2.15 1.96 1.84 1.77 19.70%
P/EPS -20.64 -37.66 -29.85 -36.08 -36.64 -80.56 -33.78 -27.92%
EY -4.84 -2.66 -3.35 -2.77 -2.73 -1.24 -2.96 38.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.43 0.74 0.57 0.60 0.51 49.09%

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