[PINEAPP] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 321.01%
YoY- 180.67%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 12,602 9,328 8,076 8,013 7,789 6,860 7,148 9.90%
PBT 409 231 113 386 -328 -258 -522 -
Tax -204 -89 -31 -79 27 -72 671 -
NP 205 142 82 307 -301 -330 149 5.45%
-
NP to SH 163 133 41 263 -326 -359 149 1.50%
-
Tax Rate 49.88% 38.53% 27.43% 20.47% - - - -
Total Cost 12,397 9,186 7,994 7,706 8,090 7,190 6,999 9.99%
-
Net Worth 22,052 22,166 22,550 21,429 22,382 23,771 24,512 -1.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 22,052 22,166 22,550 21,429 22,382 23,771 24,512 -1.74%
NOSH 47,941 49,259 51,250 48,703 48,656 48,513 48,064 -0.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.63% 1.52% 1.02% 3.83% -3.86% -4.81% 2.08% -
ROE 0.74% 0.60% 0.18% 1.23% -1.46% -1.51% 0.61% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.29 18.94 15.76 16.45 16.01 14.14 14.87 9.95%
EPS 0.34 0.27 0.08 0.54 -0.67 -0.74 0.31 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 0.44 0.46 0.49 0.51 -1.70%
Adjusted Per Share Value based on latest NOSH - 48,703
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 25.98 19.23 16.65 16.52 16.06 14.14 14.74 9.90%
EPS 0.34 0.27 0.08 0.54 -0.67 -0.74 0.31 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4547 0.457 0.4649 0.4418 0.4615 0.4901 0.5054 -1.74%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.44 0.12 0.30 0.25 0.20 0.29 0.44 -
P/RPS 1.67 0.63 1.90 1.52 1.25 2.05 2.96 -9.09%
P/EPS 129.41 44.44 375.00 46.30 -29.85 -39.19 141.94 -1.52%
EY 0.77 2.25 0.27 2.16 -3.35 -2.55 0.70 1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.27 0.68 0.57 0.43 0.59 0.86 1.84%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 26/08/08 28/08/07 30/08/06 29/08/05 26/08/04 -
Price 0.40 0.37 0.31 0.40 0.20 0.25 0.44 -
P/RPS 1.52 1.95 1.97 2.43 1.25 1.77 2.96 -10.50%
P/EPS 117.65 137.04 387.50 74.07 -29.85 -33.78 141.94 -3.07%
EY 0.85 0.73 0.26 1.35 -3.35 -2.96 0.70 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.70 0.91 0.43 0.51 0.86 0.19%

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