[PINEAPP] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.27%
YoY- 63.79%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 42,600 35,665 31,627 33,873 31,473 27,998 32,197 4.77%
PBT 1,287 800 426 -290 -1,308 -1,150 -7,554 -
Tax -395 -380 -80 -174 -195 344 2,271 -
NP 892 420 346 -464 -1,503 -806 -5,283 -
-
NP to SH 779 400 338 -558 -1,541 -864 -5,283 -
-
Tax Rate 30.69% 47.50% 18.78% - - - - -
Total Cost 41,708 35,245 31,281 34,337 32,976 28,804 37,480 1.79%
-
Net Worth 22,932 22,659 22,189 21,281 21,857 23,333 24,222 -0.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 22,932 22,659 22,189 21,281 21,857 23,333 24,222 -0.90%
NOSH 48,793 49,259 49,310 48,367 48,571 48,611 48,444 0.11%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.09% 1.18% 1.09% -1.37% -4.78% -2.88% -16.41% -
ROE 3.40% 1.77% 1.52% -2.62% -7.05% -3.70% -21.81% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 87.31 72.40 64.14 70.03 64.80 57.60 66.46 4.65%
EPS 1.60 0.81 0.69 -1.15 -3.17 -1.78 -10.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.45 0.44 0.45 0.48 0.50 -1.02%
Adjusted Per Share Value based on latest NOSH - 48,367
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 87.84 73.54 65.21 69.84 64.89 57.73 66.39 4.77%
EPS 1.61 0.82 0.70 -1.15 -3.18 -1.78 -10.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4728 0.4672 0.4575 0.4388 0.4507 0.4811 0.4994 -0.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.28 0.35 0.31 0.38 0.30 0.30 0.47 -
P/RPS 0.32 0.48 0.48 0.54 0.46 0.52 0.71 -12.43%
P/EPS 17.54 43.10 45.23 -32.94 -9.46 -16.88 -4.31 -
EY 5.70 2.32 2.21 -3.04 -10.58 -5.92 -23.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.69 0.86 0.67 0.63 0.94 -7.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 29/11/05 29/11/04 -
Price 0.40 0.70 0.31 0.33 0.29 0.29 0.42 -
P/RPS 0.46 0.97 0.48 0.47 0.45 0.50 0.63 -5.10%
P/EPS 25.05 86.20 45.23 -28.60 -9.14 -16.32 -3.85 -
EY 3.99 1.16 2.21 -3.50 -10.94 -6.13 -25.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.52 0.69 0.75 0.64 0.60 0.84 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