[PINEAPP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.5%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 42,600 43,383 40,109 37,519 35,665 34,775 33,523 17.30%
PBT 1,287 1,188 1,010 796 800 818 700 50.02%
Tax -395 -466 -351 -358 -380 -381 -323 14.34%
NP 892 722 659 438 420 437 377 77.46%
-
NP to SH 779 629 599 366 400 410 318 81.62%
-
Tax Rate 30.69% 39.23% 34.75% 44.97% 47.50% 46.58% 46.14% -
Total Cost 41,708 42,661 39,450 37,081 35,245 34,338 33,146 16.53%
-
Net Worth 22,932 22,052 22,172 22,273 22,659 22,166 17,999 17.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 22,932 22,052 22,172 22,273 22,659 22,166 17,999 17.50%
NOSH 48,793 47,941 48,200 48,421 49,259 49,259 40,000 14.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.09% 1.66% 1.64% 1.17% 1.18% 1.26% 1.12% -
ROE 3.40% 2.85% 2.70% 1.64% 1.77% 1.85% 1.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.31 90.49 83.21 77.48 72.40 70.60 83.81 2.76%
EPS 1.60 1.31 1.24 0.76 0.81 0.83 0.80 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.46 0.46 0.45 0.45 2.93%
Adjusted Per Share Value based on latest NOSH - 48,421
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.84 89.45 82.70 77.36 73.54 71.70 69.12 17.30%
EPS 1.61 1.30 1.24 0.75 0.82 0.85 0.66 81.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4728 0.4547 0.4572 0.4593 0.4672 0.457 0.3711 17.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.44 0.50 0.75 0.35 0.12 0.19 -
P/RPS 0.32 0.49 0.60 0.97 0.48 0.17 0.23 24.60%
P/EPS 17.54 33.54 40.23 99.22 43.10 14.42 23.90 -18.62%
EY 5.70 2.98 2.49 1.01 2.32 6.94 4.18 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.96 1.09 1.63 0.76 0.27 0.42 26.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.40 0.40 0.46 0.99 0.70 0.37 0.10 -
P/RPS 0.46 0.44 0.55 1.28 0.97 0.52 0.12 144.73%
P/EPS 25.05 30.49 37.02 130.97 86.20 44.45 12.58 58.21%
EY 3.99 3.28 2.70 0.76 1.16 2.25 7.95 -36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 1.00 2.15 1.52 0.82 0.22 146.02%

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