[ASIAPLY] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 85.36%
YoY- 157.24%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 32,954 30,206 21,208 10,161 13,320 16,152 15,376 65.99%
PBT 7,157 10,366 10,480 5,304 2,638 6,708 17,268 -44.32%
Tax 0 0 0 -413 0 0 0 -
NP 7,157 10,366 10,480 4,891 2,638 6,708 17,268 -44.32%
-
NP to SH 7,157 10,366 10,480 4,891 2,638 6,708 17,268 -44.32%
-
Tax Rate 0.00% 0.00% 0.00% 7.79% 0.00% 0.00% 0.00% -
Total Cost 25,797 19,840 10,728 5,270 10,681 9,444 -1,892 -
-
Net Worth 23,501 23,534 21,206 18,580 15,682 17,033 18,015 19.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 585 439 - - - - - -
Div Payout % 8.18% 4.24% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 23,501 23,534 21,206 18,580 15,682 17,033 18,015 19.33%
NOSH 87,855 87,847 87,919 87,890 87,955 87,801 87,922 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.72% 34.32% 49.42% 48.14% 19.81% 41.53% 112.30% -
ROE 30.45% 44.05% 49.42% 26.32% 16.83% 39.38% 95.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.51 34.38 24.12 11.56 15.14 18.40 17.49 66.07%
EPS 8.15 11.80 11.92 5.56 3.00 7.64 19.64 -44.27%
DPS 0.67 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2675 0.2679 0.2412 0.2114 0.1783 0.194 0.2049 19.39%
Adjusted Per Share Value based on latest NOSH - 87,807
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.43 3.14 2.21 1.06 1.39 1.68 1.60 66.02%
EPS 0.75 1.08 1.09 0.51 0.27 0.70 1.80 -44.12%
DPS 0.06 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0245 0.0221 0.0193 0.0163 0.0177 0.0188 19.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.20 0.16 0.19 0.14 0.17 0.17 0.16 -
P/RPS 0.53 0.47 0.79 1.21 1.12 0.92 0.91 -30.19%
P/EPS 2.45 1.36 1.59 2.52 5.67 2.23 0.81 108.72%
EY 40.73 73.75 62.74 39.75 17.65 44.94 122.75 -51.97%
DY 3.33 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.79 0.66 0.95 0.88 0.78 -2.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 17/11/09 26/08/09 29/05/09 26/02/09 24/11/08 29/08/08 -
Price 0.22 0.18 0.18 0.16 0.15 0.18 0.17 -
P/RPS 0.59 0.52 0.75 1.38 0.99 0.98 0.97 -28.14%
P/EPS 2.70 1.53 1.51 2.88 5.00 2.36 0.87 112.32%
EY 37.03 65.56 66.22 34.78 20.00 42.44 115.53 -53.06%
DY 3.03 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.75 0.76 0.84 0.93 0.83 -0.80%

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