[PINEAPP] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 53.56%
YoY- -30.45%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 58,110 55,374 53,446 50,024 53,234 52,108 46,872 3.35%
PBT -2,457 -260 486 -404 -422 816 1,002 -
Tax 207 -26 -118 -170 -18 -294 -148 -
NP -2,250 -286 368 -574 -440 522 854 -
-
NP to SH -2,228 -286 368 -574 -440 522 852 -
-
Tax Rate - - 24.28% - - 36.03% 14.77% -
Total Cost 60,361 55,660 53,078 50,598 53,674 51,586 46,018 4.25%
-
Net Worth 24,250 26,190 26,190 25,704 26,675 26,675 26,190 -1.17%
Dividend
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 24,250 26,190 26,190 25,704 26,675 26,675 26,190 -1.17%
NOSH 48,500 48,500 48,500 48,500 48,500 48,500 48,500 0.00%
Ratio Analysis
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -3.87% -0.52% 0.69% -1.15% -0.83% 1.00% 1.82% -
ROE -9.19% -1.09% 1.41% -2.23% -1.65% 1.96% 3.25% -
Per Share
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 119.82 114.17 110.20 103.14 109.76 107.44 96.64 3.35%
EPS -4.59 -0.58 0.76 -1.18 -0.90 1.08 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.54 0.53 0.55 0.55 0.54 -1.17%
Adjusted Per Share Value based on latest NOSH - 48,500
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 119.82 114.17 110.20 103.14 109.76 107.44 96.64 3.35%
EPS -4.59 -0.58 0.76 -1.18 -0.90 1.08 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.54 0.53 0.55 0.55 0.54 -1.17%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.31 0.38 0.32 0.30 0.325 0.345 0.30 -
P/RPS 0.26 0.33 0.29 0.29 0.30 0.32 0.31 -2.66%
P/EPS -6.75 -64.44 42.17 -25.35 -35.82 32.05 17.08 -
EY -14.82 -1.55 2.37 -3.95 -2.79 3.12 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.59 0.57 0.59 0.63 0.56 1.57%
Price Multiplier on Announcement Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/02/20 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 30/08/13 -
Price 0.30 0.39 0.38 0.275 0.315 0.33 0.40 -
P/RPS 0.25 0.34 0.34 0.27 0.29 0.31 0.41 -7.32%
P/EPS -6.53 -66.14 50.08 -23.24 -34.72 30.66 22.77 -
EY -15.32 -1.51 2.00 -4.30 -2.88 3.26 4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.70 0.52 0.57 0.60 0.74 -3.17%

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