[PINEAPP] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -14.13%
YoY- -755.47%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 33,968 33,752 33,013 32,683 32,039 32,749 35,201 -2.35%
PBT -7,270 -7,107 -7,267 -1,286 -784 -278 466 -
Tax 1,915 1,564 655 -451 -738 -1,181 -538 -
NP -5,355 -5,543 -6,612 -1,737 -1,522 -1,459 -72 1673.20%
-
NP to SH -5,355 -5,543 -6,612 -1,737 -1,522 -1,459 -72 1673.20%
-
Tax Rate - - - - - - 115.45% -
Total Cost 39,323 39,295 39,625 34,420 33,561 34,208 35,273 7.52%
-
Net Worth 24,512 24,295 24,703 30,396 31,199 31,035 46,900 -35.14%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 24,512 24,295 24,703 30,396 31,199 31,035 46,900 -35.14%
NOSH 48,064 48,591 48,437 48,333 48,750 48,424 70,000 -22.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -15.76% -16.42% -20.03% -5.31% -4.75% -4.46% -0.20% -
ROE -21.85% -22.81% -26.77% -5.71% -4.88% -4.70% -0.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 70.67 69.46 68.16 67.62 65.72 67.63 50.29 25.48%
EPS -11.14 -11.41 -13.65 -3.59 -3.12 -3.01 -0.10 2221.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.51 0.6289 0.64 0.6409 0.67 -16.64%
Adjusted Per Share Value based on latest NOSH - 48,333
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 70.28 69.83 68.30 67.62 66.29 67.76 72.83 -2.35%
EPS -11.08 -11.47 -13.68 -3.59 -3.15 -3.02 -0.15 1665.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5072 0.5027 0.5111 0.6289 0.6455 0.6421 0.9703 -35.13%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.44 0.50 0.53 0.51 0.47 0.40 0.48 -
P/RPS 0.62 0.72 0.78 0.75 0.72 0.59 0.95 -24.78%
P/EPS -3.95 -4.38 -3.88 -14.19 -15.05 -13.28 -466.67 -95.85%
EY -25.32 -22.81 -25.76 -7.05 -6.64 -7.53 -0.21 2347.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 1.04 0.81 0.73 0.62 0.72 12.58%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 26/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.44 0.55 0.50 0.55 0.63 0.43 0.45 -
P/RPS 0.62 0.79 0.73 0.81 0.96 0.64 0.89 -21.43%
P/EPS -3.95 -4.82 -3.66 -15.30 -20.18 -14.27 -437.50 -95.67%
EY -25.32 -20.74 -27.30 -6.53 -4.96 -7.01 -0.23 2203.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.10 0.98 0.87 0.98 0.67 0.67 18.12%

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