[PINEAPP] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.25%
YoY- 19.72%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 9,065 9,313 8,826 7,646 7,976 9,747 9,103 -0.06%
PBT 264 264 -318 -232 -613 -329 173 7.29%
Tax -88 5 -35 86 395 39 -248 -15.84%
NP 176 269 -353 -146 -218 -290 -75 -
-
NP to SH 143 237 -374 -175 -218 -290 -75 -
-
Tax Rate 33.33% -1.89% - - - - 143.35% -
Total Cost 8,889 9,044 9,179 7,792 8,194 10,037 9,178 -0.53%
-
Net Worth 22,189 21,281 21,857 23,333 24,222 30,396 33,499 -6.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 22,189 21,281 21,857 23,333 24,222 30,396 33,499 -6.62%
NOSH 49,310 48,367 48,571 48,611 48,444 48,333 49,999 -0.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.94% 2.89% -4.00% -1.91% -2.73% -2.98% -0.82% -
ROE 0.64% 1.11% -1.71% -0.75% -0.90% -0.95% -0.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.38 19.25 18.17 15.73 16.46 20.17 18.21 0.15%
EPS 0.29 0.49 -0.77 -0.36 -0.45 -0.60 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.45 0.48 0.50 0.6289 0.67 -6.41%
Adjusted Per Share Value based on latest NOSH - 48,611
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.69 19.20 18.20 15.76 16.45 20.10 18.77 -0.07%
EPS 0.29 0.49 -0.77 -0.36 -0.45 -0.60 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4575 0.4388 0.4507 0.4811 0.4994 0.6267 0.6907 -6.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.31 0.38 0.30 0.30 0.47 0.51 0.53 -
P/RPS 1.69 1.97 1.65 1.91 2.85 2.53 2.91 -8.65%
P/EPS 106.90 77.55 -38.96 -83.33 -104.44 -85.00 -353.33 -
EY 0.94 1.29 -2.57 -1.20 -0.96 -1.18 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.67 0.63 0.94 0.81 0.79 -2.22%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 28/11/06 29/11/05 29/11/04 21/11/03 29/11/02 -
Price 0.31 0.33 0.29 0.29 0.42 0.55 0.44 -
P/RPS 1.69 1.71 1.60 1.84 2.55 2.73 2.42 -5.80%
P/EPS 106.90 67.35 -37.66 -80.56 -93.33 -91.67 -293.33 -
EY 0.94 1.48 -2.66 -1.24 -1.07 -1.09 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.64 0.60 0.84 0.87 0.66 0.74%

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