[PINEAPP] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 87.33%
YoY- 74.68%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 7,266 9,313 8,013 8,184 8,363 8,826 7,789 -4.51%
PBT -52 264 386 -45 -895 -318 -328 -70.60%
Tax 18 5 -79 -56 -44 -35 27 -23.62%
NP -34 269 307 -101 -939 -353 -301 -76.53%
-
NP to SH -41 237 263 -119 -939 -374 -326 -74.80%
-
Tax Rate - -1.89% 20.47% - - - - -
Total Cost 7,300 9,044 7,706 8,285 9,302 9,179 8,090 -6.60%
-
Net Worth 21,559 21,281 21,429 20,468 20,835 21,857 22,382 -2.45%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 21,559 21,281 21,429 20,468 20,835 21,857 22,382 -2.45%
NOSH 48,999 48,367 48,703 47,600 48,453 48,571 48,656 0.46%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -0.47% 2.89% 3.83% -1.23% -11.23% -4.00% -3.86% -
ROE -0.19% 1.11% 1.23% -0.58% -4.51% -1.71% -1.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.83 19.25 16.45 17.19 17.26 18.17 16.01 -4.96%
EPS -0.08 0.49 0.54 -0.25 -1.94 -0.77 -0.67 -75.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.44 0.43 0.43 0.45 0.46 -2.91%
Adjusted Per Share Value based on latest NOSH - 47,600
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.98 19.20 16.52 16.87 17.24 18.20 16.06 -4.52%
EPS -0.08 0.49 0.54 -0.25 -1.94 -0.77 -0.67 -75.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.4388 0.4418 0.422 0.4296 0.4507 0.4615 -2.46%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.33 0.38 0.25 0.35 0.29 0.30 0.20 -
P/RPS 2.23 1.97 1.52 2.04 1.68 1.65 1.25 46.93%
P/EPS -394.39 77.55 46.30 -140.00 -14.96 -38.96 -29.85 456.26%
EY -0.25 1.29 2.16 -0.71 -6.68 -2.57 -3.35 -82.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.57 0.81 0.67 0.67 0.43 44.75%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 28/08/07 31/05/07 26/02/07 28/11/06 30/08/06 -
Price 0.32 0.33 0.40 0.45 0.40 0.29 0.20 -
P/RPS 2.16 1.71 2.43 2.62 2.32 1.60 1.25 43.85%
P/EPS -382.44 67.35 74.07 -180.00 -20.64 -37.66 -29.85 444.99%
EY -0.26 1.48 1.35 -0.56 -4.84 -2.66 -3.35 -81.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.91 1.05 0.93 0.64 0.43 42.17%

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