[PINEAPP] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -139.53%
YoY- -523.29%
Quarter Report
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 13,873 12,335 12,512 12,500 11,265 9,235 8,580 37.55%
PBT 25 -273 99 -301 -18 -255 -372 -
Tax 10 147 -77 -8 -111 -22 79 -74.63%
NP 35 -126 22 -309 -129 -277 -293 -
-
NP to SH 35 -126 22 -309 -129 -277 -293 -
-
Tax Rate -40.00% - 77.78% - - - - -
Total Cost 13,838 12,461 12,490 12,809 11,394 9,512 8,873 34.30%
-
Net Worth 25,704 25,704 25,704 25,704 26,190 26,190 26,675 -2.43%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 25,704 25,704 25,704 25,704 26,190 26,190 26,675 -2.43%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.25% -1.02% 0.18% -2.47% -1.15% -3.00% -3.41% -
ROE 0.14% -0.49% 0.09% -1.20% -0.49% -1.06% -1.10% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.60 25.43 25.80 25.77 23.23 19.04 17.69 37.54%
EPS 0.07 -0.26 0.05 -0.64 -0.27 -0.57 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.53 0.53 0.54 0.54 0.55 -2.42%
Adjusted Per Share Value based on latest NOSH - 48,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.60 25.43 25.80 25.77 23.23 19.04 17.69 37.54%
EPS 0.07 -0.26 0.05 -0.64 -0.27 -0.57 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.53 0.53 0.54 0.54 0.55 -2.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.29 0.335 0.30 0.30 0.30 0.28 0.325 -
P/RPS 1.01 1.32 1.16 1.16 1.29 1.47 1.84 -32.83%
P/EPS 401.86 -128.95 661.36 -47.09 -112.79 -49.03 -53.80 -
EY 0.25 -0.78 0.15 -2.12 -0.89 -2.04 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.57 0.57 0.56 0.52 0.59 -4.55%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 26/05/16 26/02/16 27/11/15 27/08/15 -
Price 0.29 0.29 0.275 0.30 0.31 0.315 0.315 -
P/RPS 1.01 1.14 1.07 1.16 1.33 1.65 1.78 -31.34%
P/EPS 401.86 -111.63 606.25 -47.09 -116.55 -55.15 -52.14 -
EY 0.25 -0.90 0.16 -2.12 -0.86 -1.81 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.52 0.57 0.57 0.58 0.57 -2.34%

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