[PINEAPP] YoY Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	12,069	12,602	9,328	8,076	8,013	7,789	6,860	9.86%
YoY %	-4.23%	35.10%	15.50%	0.79%	2.88%	13.54%	-	-
Horiz. %	175.93%	183.70%	135.98%	117.73%	116.81%	113.54%	100.00%	-
PBT	643	409	231	113	386	-328	-258	-
YoY %	57.21%	77.06%	104.42%	-70.73%	217.68%	-27.13%	-	-
Horiz. %	-249.22%	-158.53%	-89.53%	-43.80%	-149.61%	127.13%	100.00%	-
Tax	-225	-204	-89	-31	-79	27	-72	20.90%
YoY %	-10.29%	-129.21%	-187.10%	60.76%	-392.59%	137.50%	-	-
Horiz. %	312.50%	283.33%	123.61%	43.06%	109.72%	-37.50%	100.00%	-
NP	418	205	142	82	307	-301	-330	-
YoY %	103.90%	44.37%	73.17%	-73.29%	201.99%	8.79%	-	-
Horiz. %	-126.67%	-62.12%	-43.03%	-24.85%	-93.03%	91.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	370	163	133	41	263	-326	-359	-
YoY %	126.99%	22.56%	224.39%	-84.41%	180.67%	9.19%	-	-
Horiz. %	-103.06%	-45.40%	-37.05%	-11.42%	-73.26%	90.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.99%	49.88%	38.53%	27.43%	20.47%	-	-	-
YoY %	-29.85%	29.46%	40.47%	34.00%	0.00%	-	-	-
Horiz. %	170.93%	243.67%	188.23%	134.00%	100.00%	-	-	-
Total Cost	11,651	12,397	9,186	7,994	7,706	8,090	7,190	8.37%
YoY %	-6.02%	34.96%	14.91%	3.74%	-4.75%	12.52%	-	-
Horiz. %	162.04%	172.42%	127.76%	111.18%	107.18%	112.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,855	22,052	22,166	22,550	21,429	22,382	23,771	0.05%
YoY %	8.18%	-0.51%	-1.70%	5.23%	-4.26%	-5.84%	-	-
Horiz. %	100.35%	92.77%	93.25%	94.86%	90.15%	94.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	23,855	22,052	22,166	22,550	21,429	22,382	23,771	0.05%
YoY %	8.18%	-0.51%	-1.70%	5.23%	-4.26%	-5.84%	-	-
Horiz. %	100.35%	92.77%	93.25%	94.86%	90.15%	94.16%	100.00%	-
NOSH	48,684	47,941	49,259	51,250	48,703	48,656	48,513	0.05%
YoY %	1.55%	-2.68%	-3.88%	5.23%	0.10%	0.29%	-	-
Horiz. %	100.35%	98.82%	101.54%	105.64%	100.39%	100.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	3.46%	1.63%	1.52%	1.02%	3.83%	-3.86%	-4.81%	-
YoY %	112.27%	7.24%	49.02%	-73.37%	199.22%	19.75%	-	-
Horiz. %	-71.93%	-33.89%	-31.60%	-21.21%	-79.63%	80.25%	100.00%	-
ROE	1.55%	0.74%	0.60%	0.18%	1.23%	-1.46%	-1.51%	-
YoY %	109.46%	23.33%	233.33%	-85.37%	184.25%	3.31%	-	-
Horiz. %	-102.65%	-49.01%	-39.74%	-11.92%	-81.46%	96.69%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	24.79	26.29	18.94	15.76	16.45	16.01	14.14	9.80%
YoY %	-5.71%	38.81%	20.18%	-4.19%	2.75%	13.22%	-	-
Horiz. %	175.32%	185.93%	133.95%	111.46%	116.34%	113.22%	100.00%	-
EPS	0.76	0.34	0.27	0.08	0.54	-0.67	-0.74	-
YoY %	123.53%	25.93%	237.50%	-85.19%	180.60%	9.46%	-	-
Horiz. %	-102.70%	-45.95%	-36.49%	-10.81%	-72.97%	90.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.49	0.46	0.45	0.44	0.44	0.46	0.49	0.00%
YoY %	6.52%	2.22%	2.27%	0.00%	-4.35%	-6.12%	-	-
Horiz. %	100.00%	93.88%	91.84%	89.80%	89.80%	93.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 51,250
RPS	24.88	25.98	19.23	16.65	16.52	16.06	14.14	9.87%
YoY %	-4.23%	35.10%	15.50%	0.79%	2.86%	13.58%	-	-
Horiz. %	175.95%	183.73%	136.00%	117.75%	116.83%	113.58%	100.00%	-
EPS	0.76	0.34	0.27	0.08	0.54	-0.67	-0.74	-
YoY %	123.53%	25.93%	237.50%	-85.19%	180.60%	9.46%	-	-
Horiz. %	-102.70%	-45.95%	-36.49%	-10.81%	-72.97%	90.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4919	0.4547	0.457	0.4649	0.4418	0.4615	0.4901	0.06%
YoY %	8.18%	-0.50%	-1.70%	5.23%	-4.27%	-5.84%	-	-
Horiz. %	100.37%	92.78%	93.25%	94.86%	90.14%	94.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.28	0.44	0.12	0.30	0.25	0.20	0.29	-
P/RPS	1.13	1.67	0.63	1.90	1.52	1.25	2.05	-9.44%
YoY %	-32.34%	165.08%	-66.84%	25.00%	21.60%	-39.02%	-	-
Horiz. %	55.12%	81.46%	30.73%	92.68%	74.15%	60.98%	100.00%	-
P/EPS	36.84	129.41	44.44	375.00	46.30	-29.85	-39.19	-
YoY %	-71.53%	191.20%	-88.15%	709.94%	255.11%	23.83%	-	-
Horiz. %	-94.00%	-330.21%	-113.40%	-956.88%	-118.14%	76.17%	100.00%	-
EY	2.71	0.77	2.25	0.27	2.16	-3.35	-2.55	-
YoY %	251.95%	-65.78%	733.33%	-87.50%	164.48%	-31.37%	-	-
Horiz. %	-106.27%	-30.20%	-88.24%	-10.59%	-84.71%	131.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.96	0.27	0.68	0.57	0.43	0.59	-0.57%
YoY %	-40.62%	255.56%	-60.29%	19.30%	32.56%	-27.12%	-	-
Horiz. %	96.61%	162.71%	45.76%	115.25%	96.61%	72.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	27/08/10	28/08/09	26/08/08	28/08/07	30/08/06	29/08/05	-
Price	0.365	0.40	0.37	0.31	0.40	0.20	0.25	-
P/RPS	1.47	1.52	1.95	1.97	2.43	1.25	1.77	-3.04%
YoY %	-3.29%	-22.05%	-1.02%	-18.93%	94.40%	-29.38%	-	-
Horiz. %	83.05%	85.88%	110.17%	111.30%	137.29%	70.62%	100.00%	-
P/EPS	48.03	117.65	137.04	387.50	74.07	-29.85	-33.78	-
YoY %	-59.18%	-14.15%	-64.63%	423.15%	348.14%	11.63%	-	-
Horiz. %	-142.18%	-348.28%	-405.68%	-1,147.13%	-219.27%	88.37%	100.00%	-
EY	2.08	0.85	0.73	0.26	1.35	-3.35	-2.96	-
YoY %	144.71%	16.44%	180.77%	-80.74%	140.30%	-13.18%	-	-
Horiz. %	-70.27%	-28.72%	-24.66%	-8.78%	-45.61%	113.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.87	0.82	0.70	0.91	0.43	0.51	6.39%
YoY %	-14.94%	6.10%	17.14%	-23.08%	111.63%	-15.69%	-	-
Horiz. %	145.10%	170.59%	160.78%	137.25%	178.43%	84.31%	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