[ASIAPLY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 88.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 38,539 27,357 15,816 57,126 42,798 28,081 13,862 97.35%
PBT 777 1,086 628 4,267 2,866 1,915 857 -6.30%
Tax -216 -216 -176 -135 -679 -413 -180 12.88%
NP 561 870 452 4,132 2,187 1,502 677 -11.74%
-
NP to SH 561 870 452 4,132 2,187 1,502 677 -11.74%
-
Tax Rate 27.80% 19.89% 28.03% 3.16% 23.69% 21.57% 21.00% -
Total Cost 37,978 26,487 15,364 52,994 40,611 26,579 13,185 102.05%
-
Net Worth 23,965 24,333 24,124 20,221 18,742 14,446 13,592 45.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,314 878 - - - - - -
Div Payout % 234.37% 101.01% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 23,965 24,333 24,124 20,221 18,742 14,446 13,592 45.79%
NOSH 87,656 87,878 88,627 75,677 71,237 65,877 65,728 21.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.46% 3.18% 2.86% 7.23% 5.11% 5.35% 4.88% -
ROE 2.34% 3.58% 1.87% 20.43% 11.67% 10.40% 4.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 43.97 31.13 17.85 75.49 60.08 42.63 21.09 62.98%
EPS 0.64 0.99 0.51 5.46 3.07 2.28 1.03 -27.12%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2734 0.2769 0.2722 0.2672 0.2631 0.2193 0.2068 20.39%
Adjusted Per Share Value based on latest NOSH - 88,009
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.01 2.85 1.65 5.95 4.45 2.92 1.44 97.56%
EPS 0.06 0.09 0.05 0.43 0.23 0.16 0.07 -9.74%
DPS 0.14 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0253 0.0251 0.021 0.0195 0.015 0.0141 45.94%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 0.42 0.43 0.41 0.36 0.34 0.00 0.00 -
P/RPS 0.96 1.38 2.30 0.48 0.57 0.00 0.00 -
P/EPS 65.63 43.43 80.39 6.59 11.07 0.00 0.00 -
EY 1.52 2.30 1.24 15.17 9.03 0.00 0.00 -
DY 3.57 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.51 1.35 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 23/08/06 01/06/06 21/02/06 25/11/05 19/10/05 -
Price 0.57 0.43 0.44 0.41 0.40 0.34 0.00 -
P/RPS 1.30 1.38 2.47 0.54 0.67 0.80 0.00 -
P/EPS 89.06 43.43 86.27 7.51 13.03 14.91 0.00 -
EY 1.12 2.30 1.16 13.32 7.68 6.71 0.00 -
DY 2.63 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.55 1.62 1.53 1.52 1.55 0.00 -

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