[ASIAPLY] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -3.76%
YoY- -42.08%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 51,740 48,606 51,385 54,714 63,264 57,126 57,064 -6.33%
PBT -108 210 1,036 2,172 2,512 4,267 3,821 -
Tax 0 -125 -288 -432 -704 -135 -905 -
NP -108 85 748 1,740 1,808 4,132 2,916 -
-
NP to SH -108 85 748 1,740 1,808 4,132 2,916 -
-
Tax Rate - 59.52% 27.80% 19.89% 28.03% 3.16% 23.68% -
Total Cost 51,848 48,521 50,637 52,974 61,456 52,994 54,148 -2.85%
-
Net Worth 22,743 21,251 23,965 24,333 24,124 20,221 18,742 13.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 419 1,753 1,757 - - - -
Div Payout % - 494.12% 234.38% 101.01% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 22,743 21,251 23,965 24,333 24,124 20,221 18,742 13.80%
NOSH 90,000 83,999 87,656 87,878 88,627 75,677 71,237 16.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.21% 0.17% 1.46% 3.18% 2.86% 7.23% 5.11% -
ROE -0.47% 0.40% 3.12% 7.15% 7.49% 20.43% 15.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 57.49 57.86 58.62 62.26 71.38 75.49 80.10 -19.88%
EPS -0.12 0.10 0.85 1.98 2.04 5.46 4.09 -
DPS 0.00 0.50 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.2527 0.253 0.2734 0.2769 0.2722 0.2672 0.2631 -2.66%
Adjusted Per Share Value based on latest NOSH - 87,083
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.39 5.06 5.35 5.70 6.59 5.95 5.94 -6.28%
EPS -0.01 0.01 0.08 0.18 0.19 0.43 0.30 -
DPS 0.00 0.04 0.18 0.18 0.00 0.00 0.00 -
NAPS 0.0237 0.0221 0.0249 0.0253 0.0251 0.021 0.0195 13.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.49 0.41 0.42 0.43 0.41 0.36 0.34 -
P/RPS 0.85 0.71 0.72 0.69 0.57 0.48 0.42 60.20%
P/EPS -408.33 405.18 49.22 21.72 20.10 6.59 8.31 -
EY -0.24 0.25 2.03 4.60 4.98 15.17 12.04 -
DY 0.00 1.22 4.76 4.65 0.00 0.00 0.00 -
P/NAPS 1.94 1.62 1.54 1.55 1.51 1.35 1.29 31.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 24/05/07 26/02/07 23/11/06 23/08/06 01/06/06 21/02/06 -
Price 0.56 0.44 0.57 0.43 0.44 0.41 0.40 -
P/RPS 0.97 0.76 0.97 0.69 0.62 0.54 0.50 55.73%
P/EPS -466.67 434.82 66.80 21.72 21.57 7.51 9.77 -
EY -0.21 0.23 1.50 4.60 4.64 13.32 10.23 -
DY 0.00 1.14 3.51 4.65 0.00 0.00 0.00 -
P/NAPS 2.22 1.74 2.08 1.55 1.62 1.53 1.52 28.81%

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