[PINEAPP] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -36.86%
YoY- -99.15%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,873 33,386 33,162 32,884 31,473 30,293 29,364 9.98%
PBT -290 -872 -1,586 -1,837 -1,308 -1,222 -1,152 -60.09%
Tax -174 -214 -108 -209 -195 -74 -173 0.38%
NP -464 -1,086 -1,694 -2,046 -1,503 -1,296 -1,325 -50.28%
-
NP to SH -558 -1,169 -1,758 -2,109 -1,541 -1,342 -1,375 -45.15%
-
Tax Rate - - - - - - - -
Total Cost 34,337 34,472 34,856 34,930 32,976 31,589 30,689 7.76%
-
Net Worth 21,281 21,429 20,468 20,835 21,857 22,382 22,773 -4.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 21,281 21,429 20,468 20,835 21,857 22,382 22,773 -4.41%
NOSH 48,367 48,703 47,600 48,453 48,571 48,656 48,453 -0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.37% -3.25% -5.11% -6.22% -4.78% -4.28% -4.51% -
ROE -2.62% -5.46% -8.59% -10.12% -7.05% -6.00% -6.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 70.03 68.55 69.67 67.87 64.80 62.26 60.60 10.11%
EPS -1.15 -2.40 -3.69 -4.35 -3.17 -2.76 -2.84 -45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.43 0.45 0.46 0.47 -4.29%
Adjusted Per Share Value based on latest NOSH - 48,453
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 69.84 68.84 68.38 67.80 64.89 62.46 60.54 9.98%
EPS -1.15 -2.41 -3.62 -4.35 -3.18 -2.77 -2.84 -45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4388 0.4418 0.422 0.4296 0.4507 0.4615 0.4696 -4.41%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.38 0.25 0.35 0.29 0.30 0.20 0.30 -
P/RPS 0.54 0.36 0.50 0.43 0.46 0.32 0.50 5.25%
P/EPS -32.94 -10.42 -9.48 -6.66 -9.46 -7.25 -10.57 113.20%
EY -3.04 -9.60 -10.55 -15.01 -10.58 -13.79 -9.46 -53.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.57 0.81 0.67 0.67 0.43 0.64 21.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 31/05/07 26/02/07 28/11/06 30/08/06 29/05/06 -
Price 0.33 0.40 0.45 0.40 0.29 0.20 0.35 -
P/RPS 0.47 0.58 0.65 0.59 0.45 0.32 0.58 -13.07%
P/EPS -28.60 -16.67 -12.18 -9.19 -9.14 -7.25 -12.33 75.13%
EY -3.50 -6.00 -8.21 -10.88 -10.94 -13.79 -8.11 -42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.91 1.05 0.93 0.64 0.43 0.74 0.89%

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