[APFT] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -35.01%
YoY- -392.65%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 105,290 112,924 27,808 22,905 17,632 19,792 0 -
PBT 6,736 8,016 -18,801 -23,992 -17,766 -16,892 0 -
Tax -2,182 -2,184 -887 -14 -16 0 0 -
NP 4,554 5,832 -19,688 -24,006 -17,782 -16,892 0 -
-
NP to SH 58 12 -19,668 -24,006 -17,782 -16,892 0 -
-
Tax Rate 32.39% 27.25% - - - - - -
Total Cost 100,736 107,092 47,496 46,911 35,414 36,684 0 -
-
Net Worth 46,399 30,507 30,507 0 20,398 25,135 2,831 544.13%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 46,399 30,507 30,507 0 20,398 25,135 2,831 544.13%
NOSH 290,000 190,670 190,670 157,386 156,913 157,099 157,283 50.30%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.33% 5.16% -70.80% -104.81% -100.85% -85.35% 0.00% -
ROE 0.13% 0.04% -64.47% 0.00% -87.17% -67.20% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.31 59.22 14.58 14.55 11.24 12.60 0.00 -
EPS 0.02 0.00 -10.99 -15.25 -11.32 -10.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.00 0.13 0.16 0.018 328.53%
Adjusted Per Share Value based on latest NOSH - 158,240
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.84 8.41 2.07 1.71 1.31 1.47 0.00 -
EPS 0.00 0.00 -1.47 -1.79 -1.32 -1.26 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0227 0.0227 0.00 0.0152 0.0187 0.0021 546.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.175 0.175 0.215 0.30 0.29 0.47 0.465 -
P/RPS 0.48 0.30 1.47 2.06 2.58 3.73 0.00 -
P/EPS 875.00 2,780.61 -2.08 -1.97 -2.56 -4.37 0.00 -
EY 0.11 0.04 -47.98 -50.84 -39.08 -22.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.09 1.34 0.00 2.23 2.94 25.83 -87.85%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 29/08/14 30/05/14 - 29/11/13 29/08/13 23/05/13 -
Price 0.145 0.175 0.185 0.00 0.31 0.275 0.395 -
P/RPS 0.40 0.30 1.27 0.00 2.76 2.18 0.00 -
P/EPS 725.00 2,780.61 -1.79 0.00 -2.74 -2.56 0.00 -
EY 0.14 0.04 -55.76 0.00 -36.56 -39.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.09 1.16 0.00 2.38 1.72 21.94 -87.99%

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