[APFT] QoQ Annualized Quarter Result on 31-Mar-2013

Stock
[APFT] APFT BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
APFT's Result
APFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 22,905 17,632 19,792 0 22,420 22,478 26,034 -8.16%
PBT -23,992 -17,766 -16,892 0 8,190 -4,086 784 -
Tax -14 -16 0 0 -13,063 -17 -22 -25.95%
NP -24,006 -17,782 -16,892 0 -4,873 -4,104 762 -
-
NP to SH -24,006 -17,782 -16,892 0 -4,873 -4,104 762 -
-
Tax Rate - - - - 159.50% - 2.81% -
Total Cost 46,911 35,414 36,684 0 27,293 26,582 25,272 50.86%
-
Net Worth 0 20,398 25,135 2,831 31,438 32,978 36,512 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 0 20,398 25,135 2,831 31,438 32,978 36,512 -
NOSH 157,386 156,913 157,099 157,283 157,193 157,040 158,750 -0.57%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -104.81% -100.85% -85.35% 0.00% -21.74% -18.26% 2.93% -
ROE 0.00% -87.17% -67.20% 0.00% -15.50% -12.44% 2.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.55 11.24 12.60 0.00 14.26 14.31 16.40 -7.64%
EPS -15.25 -11.32 -10.76 0.00 -3.10 -2.61 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.13 0.16 0.018 0.20 0.21 0.23 -
Adjusted Per Share Value based on latest NOSH - 157,283
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.71 1.31 1.47 0.00 1.67 1.67 1.94 -8.04%
EPS -1.79 -1.32 -1.26 0.00 -0.36 -0.31 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0152 0.0187 0.0021 0.0234 0.0246 0.0272 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.30 0.29 0.47 0.465 0.49 0.53 0.63 -
P/RPS 2.06 2.58 3.73 0.00 3.44 3.70 3.84 -33.90%
P/EPS -1.97 -2.56 -4.37 0.00 -15.81 -20.28 131.25 -
EY -50.84 -39.08 -22.88 0.00 -6.33 -4.93 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.23 2.94 25.83 2.45 2.52 2.74 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date - 29/11/13 29/08/13 23/05/13 25/02/13 26/11/12 27/08/12 -
Price 0.00 0.31 0.275 0.395 0.375 0.45 0.56 -
P/RPS 0.00 2.76 2.18 0.00 2.63 3.14 3.41 -
P/EPS 0.00 -2.74 -2.56 0.00 -12.10 -17.22 116.67 -
EY 0.00 -36.56 -39.10 0.00 -8.27 -5.81 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.38 1.72 21.94 1.88 2.14 2.43 -

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