[PINEAPP] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Cumulative Result
Revenue	7,906	7,366	7,442	6,703	9,155	-3.59%
YoY %	7.33%	-1.02%	11.02%	-26.78%	-	-
Horiz. %	86.36%	80.46%	81.29%	73.22%	100.00%	-
PBT	-296	-38	-475	-635	109	-
YoY %	-678.95%	92.00%	25.20%	-682.57%	-	-
Horiz. %	-271.56%	-34.86%	-435.78%	-582.57%	100.00%	-
Tax	-157	-116	130	-779	-136	3.65%
YoY %	-35.34%	-189.23%	116.69%	-472.79%	-	-
Horiz. %	115.44%	85.29%	-95.59%	572.79%	100.00%	-
NP	-453	-154	-345	-1,414	-27	102.28%
YoY %	-194.16%	55.36%	75.60%	-5,137.04%	-	-
Horiz. %	1,677.78%	570.37%	1,277.78%	5,237.04%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-470	-154	-345	-1,414	-27	104.16%
YoY %	-205.19%	55.36%	75.60%	-5,137.04%	-	-
Horiz. %	1,740.74%	570.37%	1,277.78%	5,237.04%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	124.77%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	8,359	7,520	7,787	8,117	9,182	-2.31%
YoY %	11.16%	-3.43%	-4.07%	-11.60%	-	-
Horiz. %	91.04%	81.90%	84.81%	88.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	22,773	23,581	24,295	31,035	30,150	-6.77%
YoY %	-3.43%	-2.94%	-21.72%	2.94%	-	-
Horiz. %	75.53%	78.21%	80.58%	102.94%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	22,773	23,581	24,295	31,035	30,150	-6.77%
YoY %	-3.43%	-2.94%	-21.72%	2.94%	-	-
Horiz. %	75.53%	78.21%	80.58%	102.94%	100.00%	-
NOSH	48,453	48,125	48,591	48,424	45,000	1.86%
YoY %	0.68%	-0.96%	0.34%	7.61%	-	-
Horiz. %	107.67%	106.94%	107.98%	107.61%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	-5.73%	-2.09%	-4.64%	-21.10%	-0.29%	-
YoY %	-174.16%	54.96%	78.01%	-7,175.86%	-	-
Horiz. %	1,975.86%	720.69%	1,600.00%	7,275.86%	100.00%	-
ROE	-2.06%	-0.65%	-1.42%	-4.56%	-0.09%	-
YoY %	-216.92%	54.23%	68.86%	-4,966.67%	-	-
Horiz. %	2,288.89%	722.22%	1,577.78%	5,066.67%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	16.32	15.31	15.32	13.84	20.34	-5.35%
YoY %	6.60%	-0.07%	10.69%	-31.96%	-	-
Horiz. %	80.24%	75.27%	75.32%	68.04%	100.00%	-
EPS	-0.97	-0.32	-0.71	-2.92	-0.06	100.42%
YoY %	-203.12%	54.93%	75.68%	-4,766.67%	-	-
Horiz. %	1,616.67%	533.33%	1,183.33%	4,866.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.47	0.49	0.50	0.6409	0.67	-8.47%
YoY %	-4.08%	-2.00%	-21.98%	-4.34%	-	-
Horiz. %	70.15%	73.13%	74.63%	95.66%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 48,424
RPS	16.36	15.24	15.40	13.87	18.94	-3.59%
YoY %	7.35%	-1.04%	11.03%	-26.77%	-	-
Horiz. %	86.38%	80.46%	81.31%	73.23%	100.00%	-
EPS	-0.97	-0.32	-0.71	-2.93	-0.06	100.42%
YoY %	-203.12%	54.93%	75.77%	-4,783.33%	-	-
Horiz. %	1,616.67%	533.33%	1,183.33%	4,883.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4712	0.4879	0.5027	0.6421	0.6238	-6.76%
YoY %	-3.42%	-2.94%	-21.71%	2.93%	-	-
Horiz. %	75.54%	78.21%	80.59%	102.93%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	0.30	0.32	0.50	0.40	1.09	-
P/RPS	1.84	2.09	3.26	2.89	5.36	-23.44%
YoY %	-11.96%	-35.89%	12.80%	-46.08%	-	-
Horiz. %	34.33%	38.99%	60.82%	53.92%	100.00%	-
P/EPS	-30.93	-100.00	-70.42	-13.70	-1,816.67	-63.85%
YoY %	69.07%	-42.01%	-414.01%	99.25%	-	-
Horiz. %	1.70%	5.50%	3.88%	0.75%	100.00%	-
EY	-3.23	-1.00	-1.42	-7.30	-0.06	170.68%
YoY %	-223.00%	29.58%	80.55%	-12,066.67%	-	-
Horiz. %	5,383.33%	1,666.67%	2,366.67%	12,166.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.64	0.65	1.00	0.62	1.63	-20.82%
YoY %	-1.54%	-35.00%	61.29%	-61.96%	-	-
Horiz. %	39.26%	39.88%	61.35%	38.04%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	29/05/06	30/05/05	26/05/04	30/05/03	31/05/02	-
Price	0.35	0.31	0.55	0.43	0.71	-
P/RPS	2.15	2.03	3.59	3.11	3.49	-11.39%
YoY %	5.91%	-43.45%	15.43%	-10.89%	-	-
Horiz. %	61.60%	58.17%	102.87%	89.11%	100.00%	-
P/EPS	-36.08	-96.88	-77.46	-14.73	-1,183.33	-58.18%
YoY %	62.76%	-25.07%	-425.87%	98.76%	-	-
Horiz. %	3.05%	8.19%	6.55%	1.24%	100.00%	-
EY	-2.77	-1.03	-1.29	-6.79	-0.08	142.42%
YoY %	-168.93%	20.16%	81.00%	-8,387.50%	-	-
Horiz. %	3,462.50%	1,287.50%	1,612.50%	8,487.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.74	0.63	1.10	0.67	1.06	-8.58%
YoY %	17.46%	-42.73%	64.18%	-36.79%	-	-
Horiz. %	69.81%	59.43%	103.77%	63.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos