[PINEAPP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.44%
YoY- 18.34%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 43,383 40,109 37,519 35,665 34,775 33,523 32,891 20.33%
PBT 1,188 1,010 796 800 818 700 653 49.19%
Tax -466 -351 -358 -380 -381 -323 -186 84.77%
NP 722 659 438 420 437 377 467 33.81%
-
NP to SH 629 599 366 400 410 318 505 15.81%
-
Tax Rate 39.23% 34.75% 44.97% 47.50% 46.58% 46.14% 28.48% -
Total Cost 42,661 39,450 37,081 35,245 34,338 33,146 32,424 20.13%
-
Net Worth 22,052 22,172 22,273 22,659 22,166 17,999 21,807 0.74%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,052 22,172 22,273 22,659 22,166 17,999 21,807 0.74%
NOSH 47,941 48,200 48,421 49,259 49,259 40,000 48,461 -0.71%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.66% 1.64% 1.17% 1.18% 1.26% 1.12% 1.42% -
ROE 2.85% 2.70% 1.64% 1.77% 1.85% 1.77% 2.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 90.49 83.21 77.48 72.40 70.60 83.81 67.87 21.20%
EPS 1.31 1.24 0.76 0.81 0.83 0.80 1.04 16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.46 0.45 0.45 0.45 1.48%
Adjusted Per Share Value based on latest NOSH - 49,259
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 89.76 82.98 77.63 73.79 71.95 69.36 68.05 20.33%
EPS 1.30 1.24 0.76 0.83 0.85 0.66 1.04 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4563 0.4587 0.4608 0.4688 0.4586 0.3724 0.4512 0.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.44 0.50 0.75 0.35 0.12 0.19 0.31 -
P/RPS 0.49 0.60 0.97 0.48 0.17 0.23 0.46 4.31%
P/EPS 33.54 40.23 99.22 43.10 14.42 23.90 29.75 8.34%
EY 2.98 2.49 1.01 2.32 6.94 4.18 3.36 -7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.63 0.76 0.27 0.42 0.69 24.70%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 -
Price 0.40 0.46 0.99 0.70 0.37 0.10 0.10 -
P/RPS 0.44 0.55 1.28 0.97 0.52 0.12 0.15 105.31%
P/EPS 30.49 37.02 130.97 86.20 44.45 12.58 9.60 116.52%
EY 3.28 2.70 0.76 1.16 2.25 7.95 10.42 -53.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 2.15 1.52 0.82 0.22 0.22 150.70%

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