[PINEAPP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 76.39%
YoY- 132.56%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 42,954 36,180 32,481 34,013 32,694 29,162 30,088 6.11%
PBT 1,488 833 637 806 -1,256 -704 -2,146 -
Tax -438 -389 -130 -173 -220 -126 1,594 -
NP 1,049 444 506 633 -1,476 -830 -552 -
-
NP to SH 916 365 505 508 -1,560 -917 -552 -
-
Tax Rate 29.44% 46.70% 20.41% 21.46% - - - -
Total Cost 41,905 35,736 31,974 33,380 34,170 29,993 30,640 5.35%
-
Net Worth 22,738 22,507 21,865 21,220 21,846 23,256 24,352 -1.13%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 22,738 22,507 21,865 21,220 21,846 23,256 24,352 -1.13%
NOSH 48,380 48,928 48,589 48,227 48,547 48,450 48,705 -0.11%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.44% 1.23% 1.56% 1.86% -4.51% -2.85% -1.83% -
ROE 4.03% 1.62% 2.31% 2.39% -7.14% -3.94% -2.27% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 88.79 73.94 66.85 70.53 67.35 60.19 61.77 6.23%
EPS 1.89 0.75 1.04 1.05 -3.21 -1.89 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.45 0.44 0.45 0.48 0.50 -1.02%
Adjusted Per Share Value based on latest NOSH - 48,367
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 88.57 74.60 66.97 70.13 67.41 60.13 62.04 6.11%
EPS 1.89 0.75 1.04 1.05 -3.22 -1.89 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.4641 0.4508 0.4375 0.4504 0.4795 0.5021 -1.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.28 0.35 0.31 0.38 0.30 0.30 0.47 -
P/RPS 0.32 0.47 0.46 0.54 0.45 0.50 0.76 -13.41%
P/EPS 14.79 46.88 29.81 36.08 -9.34 -15.85 -41.47 -
EY 6.76 2.13 3.35 2.77 -10.71 -6.31 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.69 0.86 0.67 0.63 0.94 -7.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 29/11/05 29/11/04 -
Price 0.40 0.70 0.31 0.33 0.29 0.29 0.42 -
P/RPS 0.45 0.95 0.46 0.47 0.43 0.48 0.68 -6.64%
P/EPS 21.13 93.75 29.81 31.33 -9.02 -15.32 -37.06 -
EY 4.73 1.07 3.35 3.19 -11.08 -6.53 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.52 0.69 0.75 0.64 0.60 0.84 0.19%

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