[APPASIA] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 109.76%
YoY- 111.41%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,713 16,126 11,156 15,120 12,062 9,576 8,580 43.31%
PBT -906 -1,540 -3,148 184 -745 -1,990 -2,020 -41.43%
Tax 0 54 148 -112 8 46 252 -
NP -906 -1,486 -3,000 72 -737 -1,944 -1,768 -35.98%
-
NP to SH -906 -1,486 -3,000 72 -737 -1,944 -1,768 -35.98%
-
Tax Rate - - - 60.87% - - - -
Total Cost 15,619 17,612 14,156 15,048 12,799 11,520 10,348 31.61%
-
Net Worth 17,566 17,504 17,669 17,387 17,595 15,963 15,175 10.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 17,566 17,504 17,669 17,387 17,595 15,963 15,175 10.25%
NOSH 125,925 125,932 127,118 120,000 125,681 114,352 105,238 12.72%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -6.16% -9.21% -26.89% 0.48% -6.11% -20.30% -20.61% -
ROE -5.16% -8.49% -16.98% 0.41% -4.19% -12.18% -11.65% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.68 12.81 8.78 12.60 9.60 8.37 8.15 27.14%
EPS 0.72 -1.18 -2.36 0.06 -0.59 -1.70 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.139 0.139 0.1449 0.14 0.1396 0.1442 -2.18%
Adjusted Per Share Value based on latest NOSH - 127,551
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.03 1.13 0.78 1.06 0.84 0.67 0.60 43.41%
EPS -0.06 -0.10 -0.21 0.01 -0.05 -0.14 -0.12 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0122 0.0123 0.0121 0.0123 0.0111 0.0106 10.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.09 0.10 0.10 0.12 0.16 0.14 -
P/RPS 0.86 0.70 1.14 0.79 1.25 1.91 1.72 -37.03%
P/EPS -13.89 -7.63 -4.24 166.67 -20.45 -9.41 -8.33 40.66%
EY -7.20 -13.11 -23.60 0.60 -4.89 -10.63 -12.00 -28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.72 0.69 0.86 1.15 0.97 -18.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 28/02/13 28/11/12 29/08/12 22/05/12 27/02/12 -
Price 0.11 0.10 0.095 0.12 0.11 0.13 0.17 -
P/RPS 0.94 0.78 1.08 0.95 1.15 1.55 2.09 -41.32%
P/EPS -15.28 -8.47 -4.03 200.00 -18.75 -7.65 -10.12 31.64%
EY -6.55 -11.80 -24.84 0.50 -5.33 -13.08 -9.88 -23.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.68 0.83 0.79 0.93 1.18 -23.48%

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