[PINEAPP] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -42.65%
YoY- 263.87%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 10,521 10,442 7,852 7,220 8,184 7,906 7,366 6.11%
PBT 454 362 148 101 -45 -296 -38 -
Tax -129 -109 -116 21 -56 -157 -116 1.78%
NP 325 253 32 122 -101 -453 -154 -
-
NP to SH 297 241 8 195 -119 -470 -154 -
-
Tax Rate 28.41% 30.11% 78.38% -20.79% - - - -
Total Cost 10,196 10,189 7,820 7,098 8,285 8,359 7,520 5.20%
-
Net Worth 23,857 22,172 17,999 21,449 20,468 22,773 23,581 0.19%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 23,857 22,172 17,999 21,449 20,468 22,773 23,581 0.19%
NOSH 48,688 48,200 40,000 48,749 47,600 48,453 48,125 0.19%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.09% 2.42% 0.41% 1.69% -1.23% -5.73% -2.09% -
ROE 1.24% 1.09% 0.04% 0.91% -0.58% -2.06% -0.65% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 21.61 21.66 19.63 14.81 17.19 16.32 15.31 5.90%
EPS 0.61 0.50 0.02 0.40 -0.25 -0.97 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.45 0.44 0.43 0.47 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 48,749
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 21.69 21.53 16.19 14.89 16.87 16.30 15.19 6.11%
EPS 0.61 0.50 0.02 0.40 -0.25 -0.97 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4919 0.4572 0.3711 0.4423 0.422 0.4696 0.4862 0.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.34 0.50 0.19 0.27 0.35 0.30 0.32 -
P/RPS 1.57 2.31 0.97 1.82 2.04 1.84 2.09 -4.65%
P/EPS 55.74 100.00 950.00 67.50 -140.00 -30.93 -100.00 -
EY 1.79 1.00 0.11 1.48 -0.71 -3.23 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.09 0.42 0.61 0.81 0.64 0.65 0.99%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 31/05/10 27/05/09 26/05/08 31/05/07 29/05/06 30/05/05 -
Price 0.355 0.46 0.10 0.35 0.45 0.35 0.31 -
P/RPS 1.64 2.12 0.51 2.36 2.62 2.15 2.03 -3.49%
P/EPS 58.20 92.00 500.00 87.50 -180.00 -36.08 -96.88 -
EY 1.72 1.09 0.20 1.14 -0.56 -2.77 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.00 0.22 0.80 1.05 0.74 0.63 2.24%

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