[PINEAPP] YoY TTM Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 32.37%
YoY- 92.8%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 31,812 33,162 29,364 28,616 33,752 32,749 32,262 -0.23%
PBT 699 -1,586 -1,152 -1,795 -7,107 -278 1,556 -12.47%
Tax -35 -108 -173 1,396 1,564 -1,181 -757 -40.06%
NP 664 -1,694 -1,325 -399 -5,543 -1,459 799 -3.03%
-
NP to SH 654 -1,758 -1,375 -399 -5,543 -1,459 799 -3.27%
-
Tax Rate 5.01% - - - - - 48.65% -
Total Cost 31,148 34,856 30,689 29,015 39,295 34,208 31,463 -0.16%
-
Net Worth 21,449 20,468 22,773 23,581 24,295 31,035 30,150 -5.51%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - 8,569 -
Div Payout % - - - - - - 1,072.56% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 21,449 20,468 22,773 23,581 24,295 31,035 30,150 -5.51%
NOSH 48,749 47,600 48,453 48,125 48,591 48,424 45,000 1.34%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.09% -5.11% -4.51% -1.39% -16.42% -4.46% 2.48% -
ROE 3.05% -8.59% -6.04% -1.69% -22.81% -4.70% 2.65% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 65.26 69.67 60.60 59.46 69.46 67.63 71.69 -1.55%
EPS 1.34 -3.69 -2.84 -0.83 -11.41 -3.01 1.78 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.04 -
NAPS 0.44 0.43 0.47 0.49 0.50 0.6409 0.67 -6.76%
Adjusted Per Share Value based on latest NOSH - 48,125
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 65.59 68.38 60.54 59.00 69.59 67.52 66.52 -0.23%
EPS 1.35 -3.62 -2.84 -0.82 -11.43 -3.01 1.65 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 17.67 -
NAPS 0.4423 0.422 0.4696 0.4862 0.5009 0.6399 0.6216 -5.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.27 0.35 0.30 0.32 0.50 0.40 1.09 -
P/RPS 0.41 0.50 0.50 0.54 0.72 0.59 1.52 -19.60%
P/EPS 20.13 -9.48 -10.57 -38.60 -4.38 -13.28 61.39 -16.94%
EY 4.97 -10.55 -9.46 -2.59 -22.81 -7.53 1.63 20.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 17.47 -
P/NAPS 0.61 0.81 0.64 0.65 1.00 0.62 1.63 -15.09%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 31/05/07 29/05/06 30/05/05 26/05/04 30/05/03 - -
Price 0.35 0.45 0.35 0.31 0.55 0.43 0.00 -
P/RPS 0.54 0.65 0.58 0.52 0.79 0.64 0.00 -
P/EPS 26.09 -12.18 -12.33 -37.39 -4.82 -14.27 0.00 -
EY 3.83 -8.21 -8.11 -2.67 -20.74 -7.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.05 0.74 0.63 1.10 0.67 0.00 -

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