[PINEAPP] YoY Quarter Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -117.3%
YoY- 95.63%
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 12,310 10,384 8,530 7,266 8,363 6,952 6,135 12.30%
PBT 623 171 175 -52 -895 -366 -653 -
Tax -155 -66 -88 18 -44 -30 493 -
NP 468 105 87 -34 -939 -396 -160 -
-
NP to SH 422 92 126 -41 -939 -371 -160 -
-
Tax Rate 24.88% 38.60% 50.29% - - - - -
Total Cost 11,842 10,279 8,443 7,300 9,302 7,348 6,295 11.10%
-
Net Worth 23,172 22,273 21,807 21,559 20,835 23,790 24,242 -0.74%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 23,172 22,273 21,807 21,559 20,835 23,790 24,242 -0.74%
NOSH 48,275 48,421 48,461 48,999 48,453 48,552 48,484 -0.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.80% 1.01% 1.02% -0.47% -11.23% -5.70% -2.61% -
ROE 1.82% 0.41% 0.58% -0.19% -4.51% -1.56% -0.66% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.50 21.45 17.60 14.83 17.26 14.32 12.65 12.38%
EPS 0.87 0.19 0.26 -0.08 -1.94 -0.76 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.44 0.43 0.49 0.50 -0.67%
Adjusted Per Share Value based on latest NOSH - 48,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.38 21.41 17.59 14.98 17.24 14.33 12.65 12.29%
EPS 0.87 0.19 0.26 -0.08 -1.94 -0.76 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4778 0.4593 0.4496 0.4445 0.4296 0.4905 0.4998 -0.74%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.38 0.75 0.31 0.33 0.29 0.26 0.40 -
P/RPS 1.49 3.50 1.76 2.23 1.68 1.82 3.16 -11.77%
P/EPS 43.47 394.74 119.23 -394.39 -14.96 -34.03 -121.21 -
EY 2.30 0.25 0.84 -0.25 -6.68 -2.94 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.63 0.69 0.75 0.67 0.53 0.80 -0.20%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 24/02/09 26/02/08 26/02/07 13/03/06 28/02/05 -
Price 0.35 0.99 0.10 0.32 0.40 0.28 0.40 -
P/RPS 1.37 4.62 0.57 2.16 2.32 1.96 3.16 -12.99%
P/EPS 40.04 521.05 38.46 -382.44 -20.64 -36.64 -121.21 -
EY 2.50 0.19 2.60 -0.26 -4.84 -2.73 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 2.15 0.22 0.73 0.93 0.57 0.80 -1.51%

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