[PINEAPP] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.64%
YoY- -38.85%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 47,117 49,494 52,641 58,132 53,204 44,526 37,519 3.86%
PBT -484 572 893 1,224 2,140 1,739 796 -
Tax -142 -194 -127 -314 -623 -484 -358 -14.27%
NP -626 378 766 910 1,517 1,255 438 -
-
NP to SH -626 378 766 853 1,395 1,109 366 -
-
Tax Rate - 33.92% 14.22% 25.65% 29.11% 27.83% 44.97% -
Total Cost 47,743 49,116 51,875 57,222 51,687 43,271 37,081 4.30%
-
Net Worth 26,190 26,675 26,190 25,704 24,734 23,305 22,448 2.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 26,190 26,675 26,190 25,704 24,734 23,305 22,448 2.60%
NOSH 48,500 48,500 48,500 48,500 48,500 48,552 48,800 -0.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.33% 0.76% 1.46% 1.57% 2.85% 2.82% 1.17% -
ROE -2.39% 1.42% 2.92% 3.32% 5.64% 4.76% 1.63% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 97.15 102.05 108.54 119.86 109.70 91.71 76.88 3.97%
EPS -1.29 0.78 1.58 1.76 2.88 2.29 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.54 0.53 0.51 0.48 0.46 2.70%
Adjusted Per Share Value based on latest NOSH - 48,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 97.15 102.05 108.54 119.86 109.70 91.81 77.36 3.86%
EPS -1.29 0.78 1.58 1.76 2.88 2.29 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.54 0.53 0.51 0.4805 0.4628 2.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.30 0.36 0.38 0.32 0.34 0.38 0.75 -
P/RPS 0.31 0.35 0.35 0.27 0.31 0.41 0.98 -17.44%
P/EPS -23.24 46.19 24.06 18.19 11.82 16.64 100.00 -
EY -4.30 2.16 4.16 5.50 8.46 6.01 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.70 0.60 0.67 0.79 1.63 -16.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 26/02/13 28/02/12 25/02/11 23/02/10 -
Price 0.31 0.32 0.325 0.31 0.30 0.35 0.99 -
P/RPS 0.32 0.31 0.30 0.26 0.27 0.38 1.29 -20.72%
P/EPS -24.02 41.06 20.58 17.63 10.43 15.32 132.00 -
EY -4.16 2.44 4.86 5.67 9.59 6.53 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.60 0.58 0.59 0.73 2.15 -19.84%

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