[APPASIA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 0.93%
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,509 13,509 11,035 8,063 2,789 15,120 9,047 30.54%
PBT -1,417 -1,417 -680 -770 -787 184 -559 85.59%
Tax 61 61 0 27 37 -112 6 367.32%
NP -1,356 -1,356 -680 -743 -750 72 -553 81.54%
-
NP to SH -1,356 -1,356 -680 -743 -750 72 -553 81.54%
-
Tax Rate - - - - - 60.87% - -
Total Cost 14,865 14,865 11,715 8,806 3,539 15,048 9,600 33.73%
-
Net Worth 16,215 16,981 17,566 17,504 17,669 17,387 17,595 -5.28%
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 16,215 16,981 17,566 17,504 17,669 17,387 17,595 -5.28%
NOSH 127,076 126,542 125,925 125,932 127,118 120,000 125,681 0.73%
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 -10.04% -10.04% -6.16% -9.21% -26.89% 0.48% -6.11% -
ROE -8.36% -7.98% -3.87% -4.24% -4.24% 0.41% -3.14% -
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 10.63 10.68 8.76 6.40 2.19 12.60 7.20 29.56%
EPS -1.07 -1.07 0.54 -0.59 -0.59 0.06 -0.44 80.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1276 0.1342 0.1395 0.139 0.139 0.1449 0.14 -5.97%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.98 0.98 0.80 0.59 0.20 1.10 0.66 30.05%
EPS -0.10 -0.10 -0.05 -0.05 -0.05 0.01 -0.04 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0123 0.0128 0.0127 0.0128 0.0126 0.0128 -5.26%
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 0.105 0.115 0.10 0.09 0.10 0.10 0.12 -
P/RPS 0.99 1.08 1.14 1.41 4.56 0.79 1.67 -29.36%
P/EPS -9.84 -10.73 -18.52 -15.25 -16.95 166.67 -27.27 -49.22%
EY -10.16 -9.32 -5.40 -6.56 -5.90 0.60 -3.67 96.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.72 0.65 0.72 0.69 0.86 -3.11%
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 26/02/14 28/11/13 28/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.23 0.115 0.11 0.10 0.095 0.12 0.11 -
P/RPS 2.16 1.08 1.26 1.56 4.33 0.95 1.53 25.76%
P/EPS -21.55 -10.73 -20.37 -16.95 -16.10 200.00 -25.00 -9.40%
EY -4.64 -9.32 -4.91 -5.90 -6.21 0.50 -4.00 10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.86 0.79 0.72 0.68 0.83 0.79 72.89%

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