[PINEAPP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 79.13%
YoY- 75.6%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 32,736 31,624 29,464 29,768 26,812 36,620 -2.21%
PBT -180 -1,184 -152 -1,900 -2,540 436 -
Tax -224 -628 -464 520 -3,116 -544 -16.25%
NP -404 -1,812 -616 -1,380 -5,656 -108 30.17%
-
NP to SH -476 -1,880 -616 -1,380 -5,656 -108 34.51%
-
Tax Rate - - - - - 124.77% -
Total Cost 33,140 33,436 30,080 31,148 32,468 36,728 -2.03%
-
Net Worth 20,468 22,773 23,581 24,295 31,035 30,150 -7.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 20,468 22,773 23,581 24,295 31,035 30,150 -7.45%
NOSH 47,600 48,453 48,125 48,591 48,424 45,000 1.12%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -1.23% -5.73% -2.09% -4.64% -21.10% -0.29% -
ROE -2.33% -8.26% -2.61% -5.68% -18.22% -0.36% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 68.77 65.27 61.22 61.26 55.37 81.38 -3.30%
EPS -1.00 -3.88 -1.28 -2.84 -11.68 -0.24 33.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.47 0.49 0.50 0.6409 0.67 -8.48%
Adjusted Per Share Value based on latest NOSH - 48,591
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 67.50 65.20 60.75 61.38 55.28 75.51 -2.21%
EPS -0.98 -3.88 -1.27 -2.85 -11.66 -0.22 34.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.422 0.4696 0.4862 0.5009 0.6399 0.6216 -7.44%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.35 0.30 0.32 0.50 0.40 1.09 -
P/RPS 0.51 0.46 0.52 0.82 0.72 1.34 -17.55%
P/EPS -35.00 -7.73 -25.00 -17.61 -3.42 -454.17 -40.09%
EY -2.86 -12.93 -4.00 -5.68 -29.20 -0.22 66.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.65 1.00 0.62 1.63 -13.04%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/05/07 29/05/06 30/05/05 26/05/04 30/05/03 31/05/02 -
Price 0.45 0.35 0.31 0.55 0.43 0.71 -
P/RPS 0.65 0.54 0.51 0.90 0.78 0.87 -5.66%
P/EPS -45.00 -9.02 -24.22 -19.37 -3.68 -295.83 -31.36%
EY -2.22 -11.09 -4.13 -5.16 -27.16 -0.34 45.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.74 0.63 1.10 0.67 1.06 -0.18%

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