[PINEAPP] YoY TTM Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -21.76%
YoY- 160.57%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 44,110 42,600 35,665 31,627 33,873 31,473 27,998 7.86%
PBT 1,909 1,287 800 426 -290 -1,308 -1,150 -
Tax -550 -395 -380 -80 -174 -195 344 -
NP 1,359 892 420 346 -464 -1,503 -806 -
-
NP to SH 1,220 779 400 338 -558 -1,541 -864 -
-
Tax Rate 28.81% 30.69% 47.50% 18.78% - - - -
Total Cost 42,751 41,708 35,245 31,281 34,337 32,976 28,804 6.79%
-
Net Worth 24,259 22,932 22,659 22,189 21,281 21,857 23,333 0.65%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 24,259 22,932 22,659 22,189 21,281 21,857 23,333 0.65%
NOSH 48,518 48,793 49,259 49,310 48,367 48,571 48,611 -0.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.08% 2.09% 1.18% 1.09% -1.37% -4.78% -2.88% -
ROE 5.03% 3.40% 1.77% 1.52% -2.62% -7.05% -3.70% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 90.91 87.31 72.40 64.14 70.03 64.80 57.60 7.89%
EPS 2.51 1.60 0.81 0.69 -1.15 -3.17 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.47 0.46 0.45 0.44 0.45 0.48 0.68%
Adjusted Per Share Value based on latest NOSH - 49,310
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 90.95 87.84 73.54 65.21 69.84 64.89 57.73 7.86%
EPS 2.52 1.61 0.82 0.70 -1.15 -3.18 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5002 0.4728 0.4672 0.4575 0.4388 0.4507 0.4811 0.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.33 0.28 0.35 0.31 0.38 0.30 0.30 -
P/RPS 0.36 0.32 0.48 0.48 0.54 0.46 0.52 -5.94%
P/EPS 13.12 17.54 43.10 45.23 -32.94 -9.46 -16.88 -
EY 7.62 5.70 2.32 2.21 -3.04 -10.58 -5.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.76 0.69 0.86 0.67 0.63 0.77%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 29/11/05 -
Price 0.34 0.40 0.70 0.31 0.33 0.29 0.29 -
P/RPS 0.37 0.46 0.97 0.48 0.47 0.45 0.50 -4.89%
P/EPS 13.52 25.05 86.20 45.23 -28.60 -9.14 -16.32 -
EY 7.40 3.99 1.16 2.21 -3.50 -10.94 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 1.52 0.69 0.75 0.64 0.60 2.10%

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