[PINEAPP] YoY TTM Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 42.36%
YoY- 203.01%
Quarter Report
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 52,641 58,132 53,204 44,526 37,519 32,891 32,776 8.20%
PBT 893 1,224 2,140 1,739 796 653 553 8.30%
Tax -127 -314 -623 -484 -358 -186 -112 2.11%
NP 766 910 1,517 1,255 438 467 441 9.62%
-
NP to SH 766 853 1,395 1,109 366 505 340 14.48%
-
Tax Rate 14.22% 25.65% 29.11% 27.83% 44.97% 28.48% 20.25% -
Total Cost 51,875 57,222 51,687 43,271 37,081 32,424 32,335 8.18%
-
Net Worth 26,190 25,704 24,734 23,172 22,273 21,807 21,559 3.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 26,190 25,704 24,734 23,172 22,273 21,807 21,559 3.29%
NOSH 48,500 48,500 48,500 48,275 48,421 48,461 48,999 -0.17%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.46% 1.57% 2.85% 2.82% 1.17% 1.42% 1.35% -
ROE 2.92% 3.32% 5.64% 4.79% 1.64% 2.32% 1.58% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 108.54 119.86 109.70 92.23 77.48 67.87 66.89 8.39%
EPS 1.58 1.76 2.88 2.30 0.76 1.04 0.69 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.51 0.48 0.46 0.45 0.44 3.46%
Adjusted Per Share Value based on latest NOSH - 48,275
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 108.91 120.27 110.08 92.12 77.63 68.05 67.81 8.20%
EPS 1.58 1.76 2.89 2.29 0.76 1.04 0.70 14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5419 0.5318 0.5118 0.4794 0.4608 0.4512 0.4461 3.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.38 0.32 0.34 0.38 0.75 0.31 0.33 -
P/RPS 0.35 0.27 0.31 0.41 0.97 0.46 0.49 -5.44%
P/EPS 24.06 18.19 11.82 16.54 99.22 29.75 47.56 -10.72%
EY 4.16 5.50 8.46 6.05 1.01 3.36 2.10 12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.67 0.79 1.63 0.69 0.75 -1.14%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 28/02/12 25/02/11 23/02/10 24/02/09 26/02/08 -
Price 0.325 0.31 0.30 0.35 0.99 0.10 0.32 -
P/RPS 0.30 0.26 0.27 0.38 1.28 0.15 0.48 -7.52%
P/EPS 20.58 17.63 10.43 15.24 130.97 9.60 46.12 -12.57%
EY 4.86 5.67 9.59 6.56 0.76 10.42 2.17 14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.59 0.73 2.15 0.22 0.73 -3.21%

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