[ASIAPLY] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -37.55%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 18,505 56,760 38,102 18,503 78,459 59,713 38,993 -39.13%
PBT 2,021 5,317 1,377 523 1,006 389 401 193.66%
Tax -612 -709 -347 -94 -319 -76 -100 234.21%
NP 1,409 4,608 1,030 429 687 313 301 179.56%
-
NP to SH 1,409 4,608 1,030 429 687 313 301 179.56%
-
Tax Rate 30.28% 13.33% 25.20% 17.97% 31.71% 19.54% 24.94% -
Total Cost 17,096 52,152 37,072 18,074 77,772 59,400 38,692 -41.95%
-
Net Worth 37,218 12,348 0 22,763 22,899 21,736 23,017 37.72%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 474 - - 660 217 221 -
Div Payout % - 10.31% - - 96.15% 69.44% 73.53% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 37,218 12,348 0 22,763 22,899 21,736 23,017 37.72%
NOSH 265,849 94,989 88,031 87,551 88,076 86,944 88,529 108.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.61% 8.12% 2.70% 2.32% 0.88% 0.52% 0.77% -
ROE 3.79% 37.32% 0.00% 1.88% 3.00% 1.44% 1.31% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.96 59.75 43.28 21.13 89.08 68.68 44.05 -70.74%
EPS 0.53 1.69 1.17 0.49 0.78 0.36 0.34 34.40%
DPS 0.00 0.50 0.00 0.00 0.75 0.25 0.25 -
NAPS 0.14 0.13 0.00 0.26 0.26 0.25 0.26 -33.78%
Adjusted Per Share Value based on latest NOSH - 87,551
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.93 5.91 3.97 1.93 8.17 6.22 4.06 -39.06%
EPS 0.15 0.48 0.11 0.04 0.07 0.03 0.03 192.11%
DPS 0.00 0.05 0.00 0.00 0.07 0.02 0.02 -
NAPS 0.0387 0.0129 0.00 0.0237 0.0238 0.0226 0.024 37.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.195 0.235 0.655 0.585 0.255 0.235 0.245 -
P/RPS 2.80 0.39 1.51 2.77 0.29 0.34 0.56 192.11%
P/EPS 36.79 4.84 55.98 119.39 32.69 65.28 72.06 -36.09%
EY 2.72 20.64 1.79 0.84 3.06 1.53 1.39 56.38%
DY 0.00 2.13 0.00 0.00 2.94 1.06 1.02 -
P/NAPS 1.39 1.81 0.00 2.25 0.98 0.94 0.94 29.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 26/02/15 20/11/14 -
Price 0.265 0.205 0.275 0.585 0.505 0.24 0.24 -
P/RPS 3.81 0.34 0.64 2.77 0.57 0.35 0.54 267.42%
P/EPS 50.00 4.23 23.50 119.39 64.74 66.67 70.59 -20.52%
EY 2.00 23.66 4.25 0.84 1.54 1.50 1.42 25.62%
DY 0.00 2.44 0.00 0.00 1.49 1.04 1.04 -
P/NAPS 1.89 1.58 0.00 2.25 1.94 0.96 0.92 61.53%

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