[PINEAPP] QoQ TTM Result on 30-Sep-2020 [#1]

Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 27.05%
YoY- -31.42%
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 55,629 59,197 58,391 59,048 56,664 54,905 53,268 2.93%
PBT -568 -674 -2,061 -2,434 -3,069 -3,126 -2,253 -60.12%
Tax -230 -124 0 0 72 190 190 -
NP -798 -798 -2,061 -2,434 -2,997 -2,936 -2,063 -46.94%
-
NP to SH -390 -519 -1,649 -2,033 -2,787 -2,783 -2,043 -66.87%
-
Tax Rate - - - - - - - -
Total Cost 56,427 59,995 60,452 61,482 59,661 57,841 55,331 1.31%
-
Net Worth 21,824 22,310 22,310 22,310 22,794 23,279 24,250 -6.79%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 21,824 22,310 22,310 22,310 22,794 23,279 24,250 -6.79%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -1.43% -1.35% -3.53% -4.12% -5.29% -5.35% -3.87% -
ROE -1.79% -2.33% -7.39% -9.11% -12.23% -11.95% -8.42% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 114.70 122.06 120.39 121.75 116.83 113.21 109.83 2.93%
EPS -0.80 -1.07 -3.40 -4.19 -5.75 -5.74 -4.21 -66.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.46 0.46 0.47 0.48 0.50 -6.78%
Adjusted Per Share Value based on latest NOSH - 48,500
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 114.70 122.06 120.39 121.75 116.83 113.21 109.83 2.93%
EPS -0.80 -1.07 -3.40 -4.19 -5.75 -5.74 -4.21 -66.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.46 0.46 0.47 0.48 0.50 -6.78%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.905 0.985 0.51 0.285 0.33 0.26 0.31 -
P/RPS 0.79 0.81 0.42 0.23 0.28 0.23 0.28 99.79%
P/EPS -112.54 -92.05 -15.00 -6.80 -5.74 -4.53 -7.36 517.07%
EY -0.89 -1.09 -6.67 -14.71 -17.41 -22.07 -13.59 -83.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.14 1.11 0.62 0.70 0.54 0.62 119.20%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/09/21 21/05/21 22/02/21 20/11/20 21/08/20 24/06/20 20/02/20 -
Price 1.14 0.835 0.805 0.315 0.305 0.33 0.30 -
P/RPS 0.99 0.68 0.67 0.26 0.26 0.29 0.27 137.97%
P/EPS -141.77 -78.03 -23.68 -7.51 -5.31 -5.75 -7.12 635.97%
EY -0.71 -1.28 -4.22 -13.31 -18.84 -17.39 -14.04 -86.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.82 1.75 0.68 0.65 0.69 0.60 161.23%

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