[APPASIA] QoQ Annualized Quarter Result on 30-Jun-2007

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007
Profit Trend
QoQ- -111.79%
YoY- -127.64%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 0 0 10,732 11,104 20,142 15,630 14,277 -
PBT 0 0 -508 -288 2,442 1,571 1,706 -
Tax 0 0 261 0 0 -113 -94 -
NP 0 0 -247 -288 2,442 1,458 1,612 -
-
NP to SH 0 0 -252 -288 2,442 1,458 1,612 -
-
Tax Rate - - - - 0.00% 7.19% 5.51% -
Total Cost 0 0 10,980 11,392 17,700 14,172 12,665 -
-
Net Worth 21,756 19,084 18,427 19,090 18,784 17,348 16,809 18.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 788 1,031 -
Div Payout % - - - - - 54.05% 64.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 21,756 19,084 18,427 19,090 18,784 17,348 16,809 18.74%
NOSH 120,000 104,629 105,000 109,090 104,358 98,513 96,720 15.44%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.00% 0.00% -2.31% -2.59% 12.12% 9.33% 11.29% -
ROE 0.00% 0.00% -1.37% -1.51% 13.00% 8.40% 9.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.00 0.00 10.22 10.18 19.30 15.87 14.76 -
EPS 0.00 0.00 -0.24 -0.26 2.34 1.48 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.80 1.07 -
NAPS 0.1813 0.1824 0.1755 0.175 0.18 0.1761 0.1738 2.85%
Adjusted Per Share Value based on latest NOSH - 105,400
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.00 0.00 0.75 0.78 1.41 1.09 1.00 -
EPS 0.00 0.00 -0.02 -0.02 0.17 0.10 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.07 -
NAPS 0.0152 0.0133 0.0129 0.0133 0.0131 0.0121 0.0117 19.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.11 0.16 0.14 0.20 0.23 0.18 0.20 -
P/RPS 0.00 0.00 1.37 1.96 1.19 1.13 1.35 -
P/EPS 0.00 0.00 -58.33 -75.76 9.83 12.16 12.00 -
EY 0.00 0.00 -1.71 -1.32 10.17 8.22 8.33 -
DY 0.00 0.00 0.00 0.00 0.00 4.44 5.33 -
P/NAPS 0.61 0.88 0.80 1.14 1.28 1.02 1.15 -34.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 23/02/07 29/11/06 -
Price 0.09 0.13 0.18 0.15 0.20 0.27 0.19 -
P/RPS 0.00 0.00 1.76 1.47 1.04 1.70 1.29 -
P/EPS 0.00 0.00 -75.00 -56.82 8.55 18.24 11.40 -
EY 0.00 0.00 -1.33 -1.76 11.70 5.48 8.77 -
DY 0.00 0.00 0.00 0.00 0.00 2.96 5.61 -
P/NAPS 0.50 0.71 1.03 0.86 1.11 1.53 1.09 -40.49%

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