[ASIAPLY] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 178.57%
YoY- -67.77%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,407 68,633 51,697 36,826 19,668 77,705 57,840 -51.81%
PBT 365 765 387 205 77 1,666 915 -45.90%
Tax -73 -105 -164 -88 -35 -306 -175 -44.26%
NP 292 660 223 117 42 1,360 740 -46.29%
-
NP to SH 292 660 223 117 42 1,360 740 -46.29%
-
Tax Rate 20.00% 13.73% 42.38% 42.93% 45.45% 18.37% 19.13% -
Total Cost 19,115 67,973 51,474 36,709 19,626 76,345 57,100 -51.88%
-
Net Worth 23,006 22,879 23,191 22,500 21,839 22,812 22,023 2.96%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 221 660 223 225 - 438 440 -36.89%
Div Payout % 75.76% 100.00% 100.00% 192.31% - 32.26% 59.52% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 23,006 22,879 23,191 22,500 21,839 22,812 22,023 2.96%
NOSH 88,484 88,000 89,200 90,000 83,999 87,741 88,095 0.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.50% 0.96% 0.43% 0.32% 0.21% 1.75% 1.28% -
ROE 1.27% 2.88% 0.96% 0.52% 0.19% 5.96% 3.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.93 77.99 57.96 40.92 23.41 88.56 65.66 -51.95%
EPS 0.33 0.75 0.25 0.13 0.05 1.55 0.84 -46.45%
DPS 0.25 0.75 0.25 0.25 0.00 0.50 0.50 -37.08%
NAPS 0.26 0.26 0.26 0.25 0.26 0.26 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.02 7.14 5.38 3.83 2.05 8.09 6.02 -51.80%
EPS 0.03 0.07 0.02 0.01 0.00 0.14 0.08 -48.09%
DPS 0.02 0.07 0.02 0.02 0.00 0.05 0.05 -45.80%
NAPS 0.0239 0.0238 0.0241 0.0234 0.0227 0.0237 0.0229 2.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.19 0.18 0.175 0.185 0.14 0.12 0.11 -
P/RPS 0.87 0.23 0.30 0.45 0.60 0.14 0.17 197.86%
P/EPS 57.58 24.00 70.00 142.31 280.00 7.74 13.10 169.05%
EY 1.74 4.17 1.43 0.70 0.36 12.92 7.64 -62.80%
DY 1.32 4.17 1.43 1.35 0.00 4.17 4.55 -56.27%
P/NAPS 0.73 0.69 0.67 0.74 0.54 0.46 0.44 40.27%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 25/02/14 26/11/13 28/08/13 28/05/13 25/01/13 -
Price 0.30 0.18 0.165 0.185 0.18 0.125 0.13 -
P/RPS 1.37 0.23 0.28 0.45 0.77 0.14 0.20 261.95%
P/EPS 90.91 24.00 66.00 142.31 360.00 8.06 15.48 226.56%
EY 1.10 4.17 1.52 0.70 0.28 12.40 6.46 -69.37%
DY 0.83 4.17 1.52 1.35 0.00 4.00 3.85 -64.14%
P/NAPS 1.15 0.69 0.63 0.74 0.69 0.48 0.52 69.99%

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