[APFT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -18.74%
YoY- -1904.81%
Quarter Report
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 17,632 19,792 0 22,420 22,478 26,034 23,472 -17.34%
PBT -17,766 -16,892 0 8,190 -4,086 784 748 -
Tax -16 0 0 -13,063 -17 -22 -28 -31.11%
NP -17,782 -16,892 0 -4,873 -4,104 762 720 -
-
NP to SH -17,782 -16,892 0 -4,873 -4,104 762 720 -
-
Tax Rate - - - 159.50% - 2.81% 3.74% -
Total Cost 35,414 36,684 0 27,293 26,582 25,272 22,752 34.27%
-
Net Worth 20,398 25,135 2,831 31,438 32,978 36,512 37,636 -33.50%
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 20,398 25,135 2,831 31,438 32,978 36,512 37,636 -33.50%
NOSH 156,913 157,099 157,283 157,193 157,040 158,750 163,636 -2.75%
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 -100.85% -85.35% 0.00% -21.74% -18.26% 2.93% 3.07% -
ROE -87.17% -67.20% 0.00% -15.50% -12.44% 2.09% 1.91% -
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 11.24 12.60 0.00 14.26 14.31 16.40 14.34 -14.97%
EPS -11.32 -10.76 0.00 -3.10 -2.61 0.48 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.018 0.20 0.21 0.23 0.23 -31.61%
Adjusted Per Share Value based on latest NOSH - 157,456
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.31 1.47 0.00 1.67 1.67 1.94 1.75 -17.54%
EPS -1.32 -1.26 0.00 -0.36 -0.31 0.06 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0187 0.0021 0.0234 0.0246 0.0272 0.028 -33.42%
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 0.29 0.47 0.465 0.49 0.53 0.63 0.60 -
P/RPS 2.58 3.73 0.00 3.44 3.70 3.84 4.18 -27.48%
P/EPS -2.56 -4.37 0.00 -15.81 -20.28 131.25 136.36 -
EY -39.08 -22.88 0.00 -6.33 -4.93 0.76 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.94 25.83 2.45 2.52 2.74 2.61 -9.94%
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 29/11/13 29/08/13 23/05/13 25/02/13 26/11/12 27/08/12 29/05/12 -
Price 0.31 0.275 0.395 0.375 0.45 0.56 0.69 -
P/RPS 2.76 2.18 0.00 2.63 3.14 3.41 4.81 -30.92%
P/EPS -2.74 -2.56 0.00 -12.10 -17.22 116.67 156.82 -
EY -36.56 -39.10 0.00 -8.27 -5.81 0.86 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.72 21.94 1.88 2.14 2.43 3.00 -14.28%

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