[APPASIA] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -25.07%
YoY- 61.46%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,812 4,904 5,080 10,096 11,101 10,782 13,928 -50.66%
PBT -6,646 -8,706 -11,384 -5,059 -4,068 -3,848 3,408 -
Tax 0 0 0 -29 -2 0 0 -
NP -6,646 -8,706 -11,384 -5,088 -4,070 -3,848 3,408 -
-
NP to SH -6,646 -8,706 -11,384 -5,088 -4,068 -3,848 3,408 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 11,458 13,610 16,464 15,184 15,171 14,630 10,520 5.84%
-
Net Worth 11,434 12,328 13,891 15,291 17,382 18,459 18,908 -28.42%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 11,434 12,328 13,891 15,291 17,382 18,459 18,908 -28.42%
NOSH 281,638 280,838 281,782 279,560 279,908 278,840 274,838 1.63%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -138.13% -177.53% -224.09% -50.40% -36.67% -35.69% 24.47% -
ROE -58.13% -70.62% -81.95% -33.27% -23.40% -20.85% 18.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.71 1.75 1.80 3.61 3.97 3.87 5.07 -51.45%
EPS -2.36 -3.10 -4.04 -1.82 -1.45 -1.38 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.0439 0.0493 0.0547 0.0621 0.0662 0.0688 -29.57%
Adjusted Per Share Value based on latest NOSH - 279,041
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.34 0.34 0.35 0.70 0.78 0.75 0.97 -50.19%
EPS -0.46 -0.61 -0.79 -0.36 -0.28 -0.27 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.008 0.0086 0.0097 0.0107 0.0121 0.0129 0.0132 -28.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.215 0.12 0.105 0.14 0.16 0.23 0.22 -
P/RPS 12.58 6.87 5.82 3.88 4.03 5.95 4.34 102.90%
P/EPS -9.11 -3.87 -2.60 -7.69 -11.01 -16.67 17.74 -
EY -10.98 -25.83 -38.48 -13.00 -9.08 -6.00 5.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.30 2.73 2.13 2.56 2.58 3.47 3.20 39.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 26/08/16 27/05/16 23/02/16 24/11/15 26/08/15 18/05/15 -
Price 0.28 0.155 0.13 0.135 0.155 0.165 0.265 -
P/RPS 16.39 8.88 7.21 3.74 3.91 4.27 5.23 113.70%
P/EPS -11.86 -5.00 -3.22 -7.42 -10.67 -11.96 21.37 -
EY -8.43 -20.00 -31.08 -13.48 -9.38 -8.36 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 3.53 2.64 2.47 2.50 2.49 3.85 47.38%

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