[APPASIA] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -9.95%
YoY- 16.71%
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,156 15,120 12,062 9,576 8,580 8,356 6,833 38.44%
PBT -3,148 184 -745 -1,990 -2,020 -610 -1,538 60.85%
Tax 148 -112 8 46 252 -21 18 304.78%
NP -3,000 72 -737 -1,944 -1,768 -631 -1,520 57.02%
-
NP to SH -3,000 72 -737 -1,944 -1,768 -631 -1,520 57.02%
-
Tax Rate - 60.87% - - - - - -
Total Cost 14,156 15,048 12,799 11,520 10,348 8,987 8,353 41.91%
-
Net Worth 17,669 17,387 17,595 15,963 15,175 15,606 15,018 11.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 17,669 17,387 17,595 15,963 15,175 15,606 15,018 11.39%
NOSH 127,118 120,000 125,681 114,352 105,238 105,166 104,587 13.82%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -26.89% 0.48% -6.11% -20.30% -20.61% -7.55% -22.24% -
ROE -16.98% 0.41% -4.19% -12.18% -11.65% -4.04% -10.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.78 12.60 9.60 8.37 8.15 7.95 6.53 21.71%
EPS -2.36 0.06 -0.59 -1.70 -1.68 -0.60 -1.45 38.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1449 0.14 0.1396 0.1442 0.1484 0.1436 -2.13%
Adjusted Per Share Value based on latest NOSH - 115,217
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.78 1.06 0.84 0.67 0.60 0.58 0.48 38.01%
EPS -0.21 0.01 -0.05 -0.14 -0.12 -0.04 -0.11 53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0121 0.0123 0.0111 0.0106 0.0109 0.0105 11.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.10 0.12 0.16 0.14 0.19 0.27 -
P/RPS 1.14 0.79 1.25 1.91 1.72 2.39 4.13 -57.44%
P/EPS -4.24 166.67 -20.45 -9.41 -8.33 -31.67 -18.58 -62.48%
EY -23.60 0.60 -4.89 -10.63 -12.00 -3.16 -5.38 166.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.86 1.15 0.97 1.28 1.88 -47.10%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 22/05/12 27/02/12 25/11/11 12/08/11 -
Price 0.095 0.12 0.11 0.13 0.17 0.17 0.21 -
P/RPS 1.08 0.95 1.15 1.55 2.09 2.14 3.21 -51.46%
P/EPS -4.03 200.00 -18.75 -7.65 -10.12 -28.33 -14.45 -57.14%
EY -24.84 0.50 -5.33 -13.08 -9.88 -3.53 -6.92 133.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.79 0.93 1.18 1.15 1.46 -39.77%

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