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

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -33.94%
YoY- 136.95%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 44,072 43,383 34,775 31,875 33,386 30,293 28,328 7.64%
PBT 2,065 1,188 818 426 -872 -1,222 -1,531 -
Tax -525 -466 -381 13 -214 -74 653 -
NP 1,540 722 437 439 -1,086 -1,296 -878 -
-
NP to SH 1,372 629 410 432 -1,169 -1,342 -907 -
-
Tax Rate 25.42% 39.23% 46.58% -3.05% - - - -
Total Cost 42,532 42,661 34,338 31,436 34,472 31,589 29,206 6.46%
-
Net Worth 23,855 22,052 22,166 22,550 21,429 22,382 23,771 0.05%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 23,855 22,052 22,166 22,550 21,429 22,382 23,771 0.05%
NOSH 48,684 47,941 49,259 51,250 48,703 48,656 48,513 0.05%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.49% 1.66% 1.26% 1.38% -3.25% -4.28% -3.10% -
ROE 5.75% 2.85% 1.85% 1.92% -5.46% -6.00% -3.82% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 90.53 90.49 70.60 62.20 68.55 62.26 58.39 7.57%
EPS 2.82 1.31 0.83 0.84 -2.40 -2.76 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.45 0.44 0.44 0.46 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 51,250
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 90.87 89.45 71.70 65.72 68.84 62.46 58.41 7.64%
EPS 2.83 1.30 0.85 0.89 -2.41 -2.77 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4919 0.4547 0.457 0.4649 0.4418 0.4615 0.4901 0.06%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
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 0.31 0.49 0.17 0.48 0.36 0.32 0.50 -7.65%
P/EPS 9.94 33.54 14.42 35.59 -10.42 -7.25 -15.51 -
EY 10.06 2.98 6.94 2.81 -9.60 -13.79 -6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.96 0.27 0.68 0.57 0.43 0.59 -0.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
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 0.40 0.44 0.52 0.50 0.58 0.32 0.43 -1.19%
P/EPS 12.95 30.49 44.45 36.78 -16.67 -7.25 -13.37 -
EY 7.72 3.28 2.25 2.72 -6.00 -13.79 -7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.82 0.70 0.91 0.43 0.51 6.39%

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