[ASIAPLY] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 141.44%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 79,785 60,007 40,134 21,339 61,953 43,736 26,855 106.52%
PBT 860 562 366 254 -677 -819 436 57.21%
Tax -166 0 0 0 64 -126 -126 20.15%
NP 694 562 366 254 -613 -945 310 71.04%
-
NP to SH 694 562 366 254 -613 -945 310 71.04%
-
Tax Rate 19.30% 0.00% 0.00% 0.00% - - 28.90% -
Total Cost 79,091 59,445 39,768 21,085 62,566 44,681 26,545 106.92%
-
Net Worth 21,083 21,953 21,785 21,020 20,982 21,196 22,142 -3.21%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 219 219 - - 437 441 442 -37.35%
Div Payout % 31.65% 39.06% - - 0.00% 0.00% 142.86% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 21,083 21,953 21,785 21,020 20,982 21,196 22,142 -3.21%
NOSH 87,848 87,812 87,142 87,586 87,428 88,317 88,571 -0.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.87% 0.94% 0.91% 1.19% -0.99% -2.16% 1.15% -
ROE 3.29% 2.56% 1.68% 1.21% -2.92% -4.46% 1.40% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 90.82 68.34 46.06 24.36 70.86 49.52 30.32 107.65%
EPS 0.79 0.64 0.42 0.29 -0.70 -1.07 0.35 71.98%
DPS 0.25 0.25 0.00 0.00 0.50 0.50 0.50 -36.97%
NAPS 0.24 0.25 0.25 0.24 0.24 0.24 0.25 -2.68%
Adjusted Per Share Value based on latest NOSH - 87,586
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.30 6.25 4.18 2.22 6.45 4.55 2.80 106.21%
EPS 0.07 0.06 0.04 0.03 -0.06 -0.10 0.03 75.83%
DPS 0.02 0.02 0.00 0.00 0.05 0.05 0.05 -45.68%
NAPS 0.0219 0.0229 0.0227 0.0219 0.0218 0.0221 0.023 -3.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.22 0.14 0.20 0.16 0.19 0.18 0.25 -
P/RPS 0.24 0.20 0.43 0.66 0.27 0.36 0.82 -55.88%
P/EPS 27.85 21.88 47.62 55.17 -27.10 -16.82 71.43 -46.59%
EY 3.59 4.57 2.10 1.81 -3.69 -5.94 1.40 87.23%
DY 1.14 1.79 0.00 0.00 2.63 2.78 2.00 -31.23%
P/NAPS 0.92 0.56 0.80 0.67 0.79 0.75 1.00 -5.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 22/02/12 22/11/11 25/08/11 23/05/11 25/01/11 26/11/10 -
Price 0.17 0.16 0.16 0.20 0.16 0.25 0.18 -
P/RPS 0.19 0.23 0.35 0.82 0.23 0.50 0.59 -52.98%
P/EPS 21.52 25.00 38.10 68.97 -22.82 -23.36 51.43 -44.02%
EY 4.65 4.00 2.63 1.45 -4.38 -4.28 1.94 79.00%
DY 1.47 1.56 0.00 0.00 3.13 2.00 2.78 -34.58%
P/NAPS 0.71 0.64 0.64 0.83 0.67 1.04 0.72 -0.92%

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