[ASIAPLY] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -30.95%
YoY- 171.25%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 53,710 52,888 35,997 32,954 30,206 21,208 10,161 203.13%
PBT 872 1,120 5,375 7,157 10,366 10,480 5,304 -69.95%
Tax -252 -252 -1,225 0 0 0 -413 -28.03%
NP 620 868 4,150 7,157 10,366 10,480 4,891 -74.73%
-
NP to SH 620 868 4,150 7,157 10,366 10,480 4,891 -74.73%
-
Tax Rate 28.90% 22.50% 22.79% 0.00% 0.00% 0.00% 7.79% -
Total Cost 53,090 52,020 31,847 25,797 19,840 10,728 5,270 365.79%
-
Net Worth 22,142 21,700 22,306 23,501 23,534 21,206 18,580 12.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 885 - 8 585 439 - - -
Div Payout % 142.86% - 0.21% 8.18% 4.24% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 22,142 21,700 22,306 23,501 23,534 21,206 18,580 12.39%
NOSH 88,571 86,800 87,923 87,855 87,847 87,919 87,890 0.51%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.15% 1.64% 11.53% 21.72% 34.32% 49.42% 48.14% -
ROE 2.80% 4.00% 18.60% 30.45% 44.05% 49.42% 26.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 60.64 60.93 40.94 37.51 34.38 24.12 11.56 201.59%
EPS 0.70 1.00 4.72 8.15 11.80 11.92 5.56 -74.84%
DPS 1.00 0.00 0.01 0.67 0.50 0.00 0.00 -
NAPS 0.25 0.25 0.2537 0.2675 0.2679 0.2412 0.2114 11.81%
Adjusted Per Share Value based on latest NOSH - 88,095
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.59 5.51 3.75 3.43 3.14 2.21 1.06 202.66%
EPS 0.06 0.09 0.43 0.75 1.08 1.09 0.51 -75.95%
DPS 0.09 0.00 0.00 0.06 0.05 0.00 0.00 -
NAPS 0.023 0.0226 0.0232 0.0245 0.0245 0.0221 0.0193 12.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.25 0.32 0.26 0.20 0.16 0.19 0.14 -
P/RPS 0.41 0.53 0.64 0.53 0.47 0.79 1.21 -51.36%
P/EPS 35.71 32.00 5.51 2.45 1.36 1.59 2.52 484.64%
EY 2.80 3.13 18.15 40.73 73.75 62.74 39.75 -82.91%
DY 4.00 0.00 0.04 3.33 3.13 0.00 0.00 -
P/NAPS 1.00 1.28 1.02 0.75 0.60 0.79 0.66 31.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 27/05/10 08/02/10 17/11/09 26/08/09 29/05/09 -
Price 0.18 0.22 0.30 0.22 0.18 0.18 0.16 -
P/RPS 0.30 0.36 0.73 0.59 0.52 0.75 1.38 -63.81%
P/EPS 25.71 22.00 6.36 2.70 1.53 1.51 2.88 329.76%
EY 3.89 4.55 15.73 37.03 65.56 66.22 34.78 -76.75%
DY 5.56 0.00 0.03 3.03 2.78 0.00 0.00 -
P/NAPS 0.72 0.88 1.18 0.82 0.67 0.75 0.76 -3.53%

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