[PINEAPP] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.58%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 58,132 53,204 44,526 37,519 32,891 32,776 32,884 9.95%
PBT 1,224 2,140 1,739 796 653 553 -1,837 -
Tax -314 -623 -484 -358 -186 -112 -209 7.01%
NP 910 1,517 1,255 438 467 441 -2,046 -
-
NP to SH 853 1,395 1,109 366 505 340 -2,109 -
-
Tax Rate 25.65% 29.11% 27.83% 44.97% 28.48% 20.25% - -
Total Cost 57,222 51,687 43,271 37,081 32,424 32,335 34,930 8.56%
-
Net Worth 25,704 24,734 23,305 22,448 21,850 21,482 20,857 3.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,704 24,734 23,305 22,448 21,850 21,482 20,857 3.54%
NOSH 48,500 48,500 48,552 48,800 48,557 48,823 48,505 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.57% 2.85% 2.82% 1.17% 1.42% 1.35% -6.22% -
ROE 3.32% 5.64% 4.76% 1.63% 2.31% 1.58% -10.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 119.86 109.70 91.71 76.88 67.74 67.13 67.79 9.95%
EPS 1.76 2.88 2.29 0.75 1.04 0.70 -4.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.51 0.48 0.46 0.45 0.44 0.43 3.54%
Adjusted Per Share Value based on latest NOSH - 48,421
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 120.27 110.08 92.12 77.63 68.05 67.81 68.04 9.94%
EPS 1.76 2.89 2.29 0.76 1.04 0.70 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5318 0.5118 0.4822 0.4644 0.4521 0.4445 0.4315 3.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.34 0.38 0.75 0.31 0.33 0.29 -
P/RPS 0.27 0.31 0.41 0.98 0.46 0.49 0.43 -7.45%
P/EPS 18.19 11.82 16.64 100.00 29.81 47.39 -6.67 -
EY 5.50 8.46 6.01 1.00 3.35 2.11 -14.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.79 1.63 0.69 0.75 0.67 -1.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 23/02/10 24/02/09 26/02/08 26/02/07 -
Price 0.31 0.30 0.35 0.99 0.10 0.32 0.40 -
P/RPS 0.26 0.27 0.38 1.29 0.15 0.48 0.59 -12.75%
P/EPS 17.63 10.43 15.32 132.00 9.62 45.95 -9.20 -
EY 5.67 9.59 6.53 0.76 10.40 2.18 -10.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.73 2.15 0.22 0.73 0.93 -7.56%

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