[PINEAPP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -37.03%
YoY- -51.38%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,519 35,665 34,775 33,523 32,891 31,627 31,875 11.44%
PBT 796 800 818 700 653 426 426 51.53%
Tax -358 -380 -381 -323 -186 -80 13 -
NP 438 420 437 377 467 346 439 -0.15%
-
NP to SH 366 400 410 318 505 338 432 -10.43%
-
Tax Rate 44.97% 47.50% 46.58% 46.14% 28.48% 18.78% -3.05% -
Total Cost 37,081 35,245 34,338 33,146 32,424 31,281 31,436 11.60%
-
Net Worth 22,273 22,659 22,166 17,999 21,807 22,189 22,550 -0.81%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 22,273 22,659 22,166 17,999 21,807 22,189 22,550 -0.81%
NOSH 48,421 49,259 49,259 40,000 48,461 49,310 51,250 -3.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.17% 1.18% 1.26% 1.12% 1.42% 1.09% 1.38% -
ROE 1.64% 1.77% 1.85% 1.77% 2.32% 1.52% 1.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.48 72.40 70.60 83.81 67.87 64.14 62.20 15.72%
EPS 0.76 0.81 0.83 0.80 1.04 0.69 0.84 -6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.45 0.45 0.45 0.44 2.99%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.36 73.54 71.70 69.12 67.82 65.21 65.72 11.45%
EPS 0.75 0.82 0.85 0.66 1.04 0.70 0.89 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4593 0.4672 0.457 0.3711 0.4496 0.4575 0.4649 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.35 0.12 0.19 0.31 0.31 0.30 -
P/RPS 0.97 0.48 0.17 0.23 0.46 0.48 0.48 59.63%
P/EPS 99.22 43.10 14.42 23.90 29.75 45.23 35.59 97.71%
EY 1.01 2.32 6.94 4.18 3.36 2.21 2.81 -49.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.76 0.27 0.42 0.69 0.69 0.68 78.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.99 0.70 0.37 0.10 0.10 0.31 0.31 -
P/RPS 1.28 0.97 0.52 0.12 0.15 0.48 0.50 86.81%
P/EPS 130.97 86.20 44.45 12.58 9.60 45.23 36.78 132.64%
EY 0.76 1.16 2.25 7.95 10.42 2.21 2.72 -57.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.52 0.82 0.22 0.22 0.69 0.70 110.86%

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