[PINEAPP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.85%
YoY- 94.75%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 44,072 44,605 44,526 42,600 43,383 40,109 37,519 11.36%
PBT 2,065 1,831 1,739 1,287 1,188 1,010 796 89.13%
Tax -525 -504 -484 -395 -466 -351 -358 29.16%
NP 1,540 1,327 1,255 892 722 659 438 131.75%
-
NP to SH 1,372 1,165 1,109 779 629 599 366 141.89%
-
Tax Rate 25.42% 27.53% 27.83% 30.69% 39.23% 34.75% 44.97% -
Total Cost 42,532 43,278 43,271 41,708 42,661 39,450 37,081 9.60%
-
Net Worth 23,855 23,857 23,172 22,932 22,052 22,172 22,273 4.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,855 23,857 23,172 22,932 22,052 22,172 22,273 4.69%
NOSH 48,684 48,688 48,275 48,793 47,941 48,200 48,421 0.36%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.49% 2.98% 2.82% 2.09% 1.66% 1.64% 1.17% -
ROE 5.75% 4.88% 4.79% 3.40% 2.85% 2.70% 1.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.53 91.61 92.23 87.31 90.49 83.21 77.48 10.96%
EPS 2.82 2.39 2.30 1.60 1.31 1.24 0.76 140.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.47 0.46 0.46 0.46 4.31%
Adjusted Per Share Value based on latest NOSH - 48,793
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.87 91.97 91.81 87.84 89.45 82.70 77.36 11.36%
EPS 2.83 2.40 2.29 1.61 1.30 1.24 0.75 142.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4919 0.4919 0.4778 0.4728 0.4547 0.4572 0.4593 4.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.28 0.34 0.38 0.28 0.44 0.50 0.75 -
P/RPS 0.31 0.37 0.41 0.32 0.49 0.60 0.97 -53.35%
P/EPS 9.94 14.21 16.54 17.54 33.54 40.23 99.22 -78.52%
EY 10.06 7.04 6.05 5.70 2.98 2.49 1.01 364.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.79 0.60 0.96 1.09 1.63 -50.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 -
Price 0.365 0.355 0.35 0.40 0.40 0.46 0.99 -
P/RPS 0.40 0.39 0.38 0.46 0.44 0.55 1.28 -54.04%
P/EPS 12.95 14.84 15.24 25.05 30.49 37.02 130.97 -78.70%
EY 7.72 6.74 6.56 3.99 3.28 2.70 0.76 371.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.73 0.85 0.87 1.00 2.15 -50.98%

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