[PINEAPP] QoQ TTM Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 3.39%
YoY- -251.84%
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 28,616 28,692 32,197 33,968 33,752 33,013 32,683 -8.47%
PBT -1,795 -2,232 -7,554 -7,270 -7,107 -7,267 -1,286 24.87%
Tax 1,396 1,642 2,271 1,915 1,564 655 -451 -
NP -399 -590 -5,283 -5,355 -5,543 -6,612 -1,737 -62.45%
-
NP to SH -399 -590 -5,283 -5,355 -5,543 -6,612 -1,737 -62.45%
-
Tax Rate - - - - - - - -
Total Cost 29,015 29,282 37,480 39,323 39,295 39,625 34,420 -10.75%
-
Net Worth 23,581 24,242 24,222 24,512 24,295 24,703 30,396 -15.55%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 23,581 24,242 24,222 24,512 24,295 24,703 30,396 -15.55%
NOSH 48,125 48,484 48,444 48,064 48,591 48,437 48,333 -0.28%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.39% -2.06% -16.41% -15.76% -16.42% -20.03% -5.31% -
ROE -1.69% -2.43% -21.81% -21.85% -22.81% -26.77% -5.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.46 59.18 66.46 70.67 69.46 68.16 67.62 -8.20%
EPS -0.83 -1.22 -10.91 -11.14 -11.41 -13.65 -3.59 -62.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.50 0.51 0.50 0.51 0.6289 -15.31%
Adjusted Per Share Value based on latest NOSH - 48,064
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.00 59.16 66.39 70.04 69.59 68.07 67.39 -8.47%
EPS -0.82 -1.22 -10.89 -11.04 -11.43 -13.63 -3.58 -62.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4862 0.4998 0.4994 0.5054 0.5009 0.5093 0.6267 -15.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.32 0.40 0.47 0.44 0.50 0.53 0.51 -
P/RPS 0.54 0.68 0.71 0.62 0.72 0.78 0.75 -19.65%
P/EPS -38.60 -32.87 -4.31 -3.95 -4.38 -3.88 -14.19 94.74%
EY -2.59 -3.04 -23.20 -25.32 -22.81 -25.76 -7.05 -48.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.94 0.86 1.00 1.04 0.81 -13.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 26/08/04 26/05/04 27/02/04 21/11/03 -
Price 0.31 0.40 0.42 0.44 0.55 0.50 0.55 -
P/RPS 0.52 0.68 0.63 0.62 0.79 0.73 0.81 -25.56%
P/EPS -37.39 -32.87 -3.85 -3.95 -4.82 -3.66 -15.30 81.33%
EY -2.67 -3.04 -25.96 -25.32 -20.74 -27.30 -6.53 -44.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.84 0.86 1.10 0.98 0.87 -19.34%

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