[PINEAPP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.65%
YoY- -95.9%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,384 9,955 9,328 7,852 8,530 9,065 8,076 18.18%
PBT 171 246 231 148 175 264 113 31.70%
Tax -66 -87 -89 -116 -88 -88 -31 65.26%
NP 105 159 142 32 87 176 82 17.86%
-
NP to SH 92 133 133 8 126 143 41 71.14%
-
Tax Rate 38.60% 35.37% 38.53% 78.38% 50.29% 33.33% 27.43% -
Total Cost 10,279 9,796 9,186 7,820 8,443 8,889 7,994 18.19%
-
Net Worth 22,273 22,659 22,166 17,999 21,807 22,189 22,550 -0.81%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 22,273 22,659 22,166 17,999 21,807 22,189 22,550 -0.81%
NOSH 48,421 49,259 49,259 40,000 48,461 49,310 51,250 -3.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.01% 1.60% 1.52% 0.41% 1.02% 1.94% 1.02% -
ROE 0.41% 0.59% 0.60% 0.04% 0.58% 0.64% 0.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.45 20.21 18.94 19.63 17.60 18.38 15.76 22.74%
EPS 0.19 0.27 0.27 0.02 0.26 0.29 0.08 77.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.45 0.45 0.45 0.44 2.99%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.41 20.53 19.23 16.19 17.59 18.69 16.65 18.19%
EPS 0.19 0.27 0.27 0.02 0.26 0.29 0.08 77.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4593 0.4672 0.457 0.3711 0.4496 0.4575 0.4649 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.35 0.12 0.19 0.31 0.31 0.30 -
P/RPS 3.50 1.73 0.63 0.97 1.76 1.69 1.90 50.10%
P/EPS 394.74 129.63 44.44 950.00 119.23 106.90 375.00 3.46%
EY 0.25 0.77 2.25 0.11 0.84 0.94 0.27 -4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.76 0.27 0.42 0.69 0.69 0.68 78.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.99 0.70 0.37 0.10 0.10 0.31 0.31 -
P/RPS 4.62 3.46 1.95 0.51 0.57 1.69 1.97 76.24%
P/EPS 521.05 259.26 137.04 500.00 38.46 106.90 387.50 21.75%
EY 0.19 0.39 0.73 0.20 2.60 0.94 0.26 -18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.52 0.82 0.22 0.22 0.69 0.70 110.86%

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