[APPASIA] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -4266.67%
YoY- -69.68%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,509 14,713 16,126 11,156 15,120 12,062 9,576 25.75%
PBT -1,417 -906 -1,540 -3,148 184 -745 -1,990 -20.24%
Tax 61 0 54 148 -112 8 46 20.68%
NP -1,356 -906 -1,486 -3,000 72 -737 -1,944 -21.33%
-
NP to SH -1,356 -906 -1,486 -3,000 72 -737 -1,944 -21.33%
-
Tax Rate - - - - 60.87% - - -
Total Cost 14,865 15,619 17,612 14,156 15,048 12,799 11,520 18.50%
-
Net Worth 16,981 17,566 17,504 17,669 17,387 17,595 15,963 4.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 16,981 17,566 17,504 17,669 17,387 17,595 15,963 4.20%
NOSH 126,542 125,925 125,932 127,118 120,000 125,681 114,352 6.97%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -10.04% -6.16% -9.21% -26.89% 0.48% -6.11% -20.30% -
ROE -7.98% -5.16% -8.49% -16.98% 0.41% -4.19% -12.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.68 11.68 12.81 8.78 12.60 9.60 8.37 17.62%
EPS -1.07 0.72 -1.18 -2.36 0.06 -0.59 -1.70 -26.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1342 0.1395 0.139 0.139 0.1449 0.14 0.1396 -2.59%
Adjusted Per Share Value based on latest NOSH - 127,118
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.98 1.07 1.17 0.81 1.10 0.88 0.70 25.12%
EPS -0.10 -0.07 -0.11 -0.22 0.01 -0.05 -0.14 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0128 0.0127 0.0128 0.0126 0.0128 0.0116 3.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.115 0.10 0.09 0.10 0.10 0.12 0.16 -
P/RPS 1.08 0.86 0.70 1.14 0.79 1.25 1.91 -31.59%
P/EPS -10.73 -13.89 -7.63 -4.24 166.67 -20.45 -9.41 9.13%
EY -9.32 -7.20 -13.11 -23.60 0.60 -4.89 -10.63 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.65 0.72 0.69 0.86 1.15 -17.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 28/02/13 28/11/12 29/08/12 22/05/12 -
Price 0.115 0.11 0.10 0.095 0.12 0.11 0.13 -
P/RPS 1.08 0.94 0.78 1.08 0.95 1.15 1.55 -21.38%
P/EPS -10.73 -15.28 -8.47 -4.03 200.00 -18.75 -7.65 25.27%
EY -9.32 -6.55 -11.80 -24.84 0.50 -5.33 -13.08 -20.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.72 0.68 0.83 0.79 0.93 -5.07%

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