[ASIAPLY] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -42.02%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 58,314 53,710 52,888 35,997 32,954 30,206 21,208 95.90%
PBT -1,092 872 1,120 5,375 7,157 10,366 10,480 -
Tax -168 -252 -252 -1,225 0 0 0 -
NP -1,260 620 868 4,150 7,157 10,366 10,480 -
-
NP to SH -1,260 620 868 4,150 7,157 10,366 10,480 -
-
Tax Rate - 28.90% 22.50% 22.79% 0.00% 0.00% 0.00% -
Total Cost 59,574 53,090 52,020 31,847 25,797 19,840 10,728 212.60%
-
Net Worth 21,196 22,142 21,700 22,306 23,501 23,534 21,206 -0.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 588 885 - 8 585 439 - -
Div Payout % 0.00% 142.86% - 0.21% 8.18% 4.24% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 21,196 22,142 21,700 22,306 23,501 23,534 21,206 -0.03%
NOSH 88,317 88,571 86,800 87,923 87,855 87,847 87,919 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -2.16% 1.15% 1.64% 11.53% 21.72% 34.32% 49.42% -
ROE -5.94% 2.80% 4.00% 18.60% 30.45% 44.05% 49.42% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.03 60.64 60.93 40.94 37.51 34.38 24.12 95.33%
EPS -1.43 0.70 1.00 4.72 8.15 11.80 11.92 -
DPS 0.67 1.00 0.00 0.01 0.67 0.50 0.00 -
NAPS 0.24 0.25 0.25 0.2537 0.2675 0.2679 0.2412 -0.33%
Adjusted Per Share Value based on latest NOSH - 85,389
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.07 5.59 5.51 3.75 3.43 3.14 2.21 95.76%
EPS -0.13 0.06 0.09 0.43 0.75 1.08 1.09 -
DPS 0.06 0.09 0.00 0.00 0.06 0.05 0.00 -
NAPS 0.0221 0.023 0.0226 0.0232 0.0245 0.0245 0.0221 0.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.18 0.25 0.32 0.26 0.20 0.16 0.19 -
P/RPS 0.27 0.41 0.53 0.64 0.53 0.47 0.79 -51.02%
P/EPS -12.62 35.71 32.00 5.51 2.45 1.36 1.59 -
EY -7.93 2.80 3.13 18.15 40.73 73.75 62.74 -
DY 3.70 4.00 0.00 0.04 3.33 3.13 0.00 -
P/NAPS 0.75 1.00 1.28 1.02 0.75 0.60 0.79 -3.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/01/11 26/11/10 25/08/10 27/05/10 08/02/10 17/11/09 26/08/09 -
Price 0.25 0.18 0.22 0.30 0.22 0.18 0.18 -
P/RPS 0.38 0.30 0.36 0.73 0.59 0.52 0.75 -36.36%
P/EPS -17.52 25.71 22.00 6.36 2.70 1.53 1.51 -
EY -5.71 3.89 4.55 15.73 37.03 65.56 66.22 -
DY 2.67 5.56 0.00 0.03 3.03 2.78 0.00 -
P/NAPS 1.04 0.72 0.88 1.18 0.82 0.67 0.75 24.27%

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