[PINEAPP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.88%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 50,053 55,143 58,132 65,221 62,129 57,112 53,204 -3.99%
PBT 1,012 1,278 1,224 1,796 1,756 1,894 2,140 -39.32%
Tax -213 -320 -314 -449 -444 -555 -623 -51.13%
NP 799 958 910 1,347 1,312 1,339 1,517 -34.80%
-
NP to SH 836 929 853 1,275 1,171 1,219 1,395 -28.94%
-
Tax Rate 21.05% 25.04% 25.65% 25.00% 25.28% 29.30% 29.11% -
Total Cost 49,254 54,185 57,222 63,874 60,817 55,773 51,687 -3.16%
-
Net Worth 26,190 25,704 25,704 25,219 25,219 24,734 24,734 3.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 26,190 25,704 25,704 25,219 25,219 24,734 24,734 3.89%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.60% 1.74% 1.57% 2.07% 2.11% 2.34% 2.85% -
ROE 3.19% 3.61% 3.32% 5.06% 4.64% 4.93% 5.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.20 113.70 119.86 134.48 128.10 117.76 109.70 -3.99%
EPS 1.72 1.92 1.76 2.63 2.41 2.51 2.88 -29.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.52 0.51 0.51 3.88%
Adjusted Per Share Value based on latest NOSH - 48,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.56 114.09 120.27 134.94 128.54 118.16 110.08 -3.99%
EPS 1.73 1.92 1.76 2.64 2.42 2.52 2.89 -28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5419 0.5318 0.5318 0.5218 0.5218 0.5118 0.5118 3.88%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.30 0.30 0.32 0.31 0.27 0.31 0.34 -
P/RPS 0.29 0.26 0.27 0.23 0.21 0.26 0.31 -4.35%
P/EPS 17.40 15.66 18.19 11.79 11.18 12.33 11.82 29.43%
EY 5.75 6.38 5.50 8.48 8.94 8.11 8.46 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.60 0.60 0.52 0.61 0.67 -11.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 -
Price 0.40 0.30 0.31 0.30 0.26 0.26 0.30 -
P/RPS 0.39 0.26 0.26 0.22 0.20 0.22 0.27 27.80%
P/EPS 23.21 15.66 17.63 11.41 10.77 10.34 10.43 70.53%
EY 4.31 6.38 5.67 8.76 9.29 9.67 9.59 -41.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.58 0.58 0.50 0.51 0.59 16.31%

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