[PINEAPP] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.74%
YoY- 83.65%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 30,293 29,364 28,824 27,998 28,328 28,616 28,692 3.69%
PBT -1,222 -1,152 -894 -1,150 -1,531 -1,795 -2,232 -33.14%
Tax -74 -173 -132 344 653 1,396 1,642 -
NP -1,296 -1,325 -1,026 -806 -878 -399 -590 69.22%
-
NP to SH -1,342 -1,375 -1,059 -864 -907 -399 -590 73.21%
-
Tax Rate - - - - - - - -
Total Cost 31,589 30,689 29,850 28,804 29,206 29,015 29,282 5.20%
-
Net Worth 22,382 22,773 23,790 23,333 23,771 23,581 24,242 -5.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 22,382 22,773 23,790 23,333 23,771 23,581 24,242 -5.19%
NOSH 48,656 48,453 48,552 48,611 48,513 48,125 48,484 0.23%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.28% -4.51% -3.56% -2.88% -3.10% -1.39% -2.06% -
ROE -6.00% -6.04% -4.45% -3.70% -3.82% -1.69% -2.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.26 60.60 59.37 57.60 58.39 59.46 59.18 3.44%
EPS -2.76 -2.84 -2.18 -1.78 -1.87 -0.83 -1.22 72.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.49 0.48 0.49 0.49 0.50 -5.42%
Adjusted Per Share Value based on latest NOSH - 48,611
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.46 60.54 59.43 57.73 58.41 59.00 59.16 3.69%
EPS -2.77 -2.84 -2.18 -1.78 -1.87 -0.82 -1.22 73.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4615 0.4696 0.4905 0.4811 0.4901 0.4862 0.4998 -5.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.30 0.26 0.30 0.29 0.32 0.40 -
P/RPS 0.32 0.50 0.44 0.52 0.50 0.54 0.68 -39.58%
P/EPS -7.25 -10.57 -11.92 -16.88 -15.51 -38.60 -32.87 -63.59%
EY -13.79 -9.46 -8.39 -5.92 -6.45 -2.59 -3.04 174.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.53 0.63 0.59 0.65 0.80 -33.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 13/03/06 29/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.20 0.35 0.28 0.29 0.25 0.31 0.40 -
P/RPS 0.32 0.58 0.47 0.50 0.43 0.52 0.68 -39.58%
P/EPS -7.25 -12.33 -12.84 -16.32 -13.37 -37.39 -32.87 -63.59%
EY -13.79 -8.11 -7.79 -6.13 -7.48 -2.67 -3.04 174.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.74 0.57 0.60 0.51 0.63 0.80 -33.96%

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