[PINEAPP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 63.66%
YoY- 88.36%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 44,526 42,600 43,383 40,109 37,519 35,665 34,775 17.86%
PBT 1,739 1,287 1,188 1,010 796 800 818 65.10%
Tax -484 -395 -466 -351 -358 -380 -381 17.24%
NP 1,255 892 722 659 438 420 437 101.65%
-
NP to SH 1,109 779 629 599 366 400 410 93.78%
-
Tax Rate 27.83% 30.69% 39.23% 34.75% 44.97% 47.50% 46.58% -
Total Cost 43,271 41,708 42,661 39,450 37,081 35,245 34,338 16.61%
-
Net Worth 23,172 22,932 22,052 22,172 22,273 22,659 22,166 2.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 23,172 22,932 22,052 22,172 22,273 22,659 22,166 2.99%
NOSH 48,275 48,793 47,941 48,200 48,421 49,259 49,259 -1.33%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.82% 2.09% 1.66% 1.64% 1.17% 1.18% 1.26% -
ROE 4.79% 3.40% 2.85% 2.70% 1.64% 1.77% 1.85% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 92.23 87.31 90.49 83.21 77.48 72.40 70.60 19.44%
EPS 2.30 1.60 1.31 1.24 0.76 0.81 0.83 96.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.46 0.46 0.46 0.46 0.45 4.38%
Adjusted Per Share Value based on latest NOSH - 48,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 91.81 87.84 89.45 82.70 77.36 73.54 71.70 17.86%
EPS 2.29 1.61 1.30 1.24 0.75 0.82 0.85 93.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4778 0.4728 0.4547 0.4572 0.4593 0.4672 0.457 3.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.28 0.44 0.50 0.75 0.35 0.12 -
P/RPS 0.41 0.32 0.49 0.60 0.97 0.48 0.17 79.55%
P/EPS 16.54 17.54 33.54 40.23 99.22 43.10 14.42 9.54%
EY 6.05 5.70 2.98 2.49 1.01 2.32 6.94 -8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.96 1.09 1.63 0.76 0.27 104.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 -
Price 0.35 0.40 0.40 0.46 0.99 0.70 0.37 -
P/RPS 0.38 0.46 0.44 0.55 1.28 0.97 0.52 -18.82%
P/EPS 15.24 25.05 30.49 37.02 130.97 86.20 44.45 -50.91%
EY 6.56 3.99 3.28 2.70 0.76 1.16 2.25 103.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.87 1.00 2.15 1.52 0.82 -7.43%

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