[APFT] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[APFT] APFT BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 166.67%
YoY- -87.0%
Quarter Report
Latest QR
Upcoming QR
APFT's Result
APFT's Financial Summary
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 22,420 22,478 26,034 23,472 31,561 37,150 38,730 -30.42%
PBT 8,190 -4,086 784 748 289 2,290 3,212 86.11%
Tax -13,063 -17 -22 -28 -19 -6 0 -
NP -4,873 -4,104 762 720 270 2,284 3,212 -
-
NP to SH -4,873 -4,104 762 720 270 2,284 3,212 -
-
Tax Rate 159.50% - 2.81% 3.74% 6.57% 0.26% 0.00% -
Total Cost 27,293 26,582 25,272 22,752 31,291 34,866 35,518 -16.03%
-
Net Worth 31,438 32,978 36,512 37,636 34,499 36,063 35,361 -7.50%
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 31,438 32,978 36,512 37,636 34,499 36,063 35,361 -7.50%
NOSH 157,193 157,040 158,750 163,636 149,999 150,263 147,339 4.38%
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 -21.74% -18.26% 2.93% 3.07% 0.86% 6.15% 8.29% -
ROE -15.50% -12.44% 2.09% 1.91% 0.78% 6.33% 9.08% -
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 14.26 14.31 16.40 14.34 21.04 24.72 26.29 -33.36%
EPS -3.10 -2.61 0.48 0.44 0.18 1.52 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.23 0.23 0.23 0.24 0.24 -11.39%
Adjusted Per Share Value based on latest NOSH - 163,636
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.67 1.67 1.94 1.75 2.35 2.77 2.89 -30.50%
EPS -0.36 -0.31 0.06 0.05 0.02 0.17 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0246 0.0272 0.028 0.0257 0.0269 0.0263 -7.46%
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 0.49 0.53 0.63 0.60 0.60 0.68 0.87 -
P/RPS 3.44 3.70 3.84 4.18 2.85 2.75 3.31 2.58%
P/EPS -15.81 -20.28 131.25 136.36 333.33 44.74 39.91 -
EY -6.33 -4.93 0.76 0.73 0.30 2.24 2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.52 2.74 2.61 2.61 2.83 3.63 -22.96%
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 25/02/13 26/11/12 27/08/12 29/05/12 28/02/12 17/11/11 15/08/11 -
Price 0.375 0.45 0.56 0.69 0.57 0.69 0.69 -
P/RPS 2.63 3.14 3.41 4.81 2.71 2.79 2.62 0.25%
P/EPS -12.10 -17.22 116.67 156.82 316.67 45.39 31.65 -
EY -8.27 -5.81 0.86 0.64 0.32 2.20 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.14 2.43 3.00 2.48 2.88 2.88 -24.65%

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