[ASIAPLY] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 41.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 51,385 54,714 63,264 57,126 57,064 56,162 55,448 -4.93%
PBT 1,036 2,172 2,512 4,267 3,821 3,830 3,428 -54.86%
Tax -288 -432 -704 -135 -905 -826 -720 -45.62%
NP 748 1,740 1,808 4,132 2,916 3,004 2,708 -57.48%
-
NP to SH 748 1,740 1,808 4,132 2,916 3,004 2,708 -57.48%
-
Tax Rate 27.80% 19.89% 28.03% 3.16% 23.68% 21.57% 21.00% -
Total Cost 50,637 52,974 61,456 52,994 54,148 53,158 52,740 -2.66%
-
Net Worth 23,965 24,333 24,124 20,221 18,742 14,446 13,592 45.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,753 1,757 - - - - - -
Div Payout % 234.38% 101.01% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 23,965 24,333 24,124 20,221 18,742 14,446 13,592 45.79%
NOSH 87,656 87,878 88,627 75,677 71,237 65,877 65,728 21.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.46% 3.18% 2.86% 7.23% 5.11% 5.35% 4.88% -
ROE 3.12% 7.15% 7.49% 20.43% 15.56% 20.79% 19.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.62 62.26 71.38 75.49 80.10 85.25 84.36 -21.49%
EPS 0.85 1.98 2.04 5.46 4.09 4.56 4.12 -64.98%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2734 0.2769 0.2722 0.2672 0.2631 0.2193 0.2068 20.39%
Adjusted Per Share Value based on latest NOSH - 88,009
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.35 5.70 6.59 5.95 5.94 5.85 5.77 -4.90%
EPS 0.08 0.18 0.19 0.43 0.30 0.31 0.28 -56.52%
DPS 0.18 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0253 0.0251 0.021 0.0195 0.015 0.0141 45.94%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 0.42 0.43 0.41 0.36 0.34 0.00 0.00 -
P/RPS 0.72 0.69 0.57 0.48 0.42 0.00 0.00 -
P/EPS 49.22 21.72 20.10 6.59 8.31 0.00 0.00 -
EY 2.03 4.60 4.98 15.17 12.04 0.00 0.00 -
DY 4.76 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.51 1.35 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 23/08/06 01/06/06 21/02/06 25/11/05 19/10/05 -
Price 0.57 0.43 0.44 0.41 0.40 0.34 0.00 -
P/RPS 0.97 0.69 0.62 0.54 0.50 0.40 0.00 -
P/EPS 66.80 21.72 21.57 7.51 9.77 7.46 0.00 -
EY 1.50 4.60 4.64 13.32 10.23 13.41 0.00 -
DY 3.51 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.55 1.62 1.53 1.52 1.55 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