[APFT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[APFT] APFT BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ--%
YoY- -1208.4%
Quarter Report
Latest QR
Upcoming QR
APFT's Result
APFT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 27,808 17,179 8,816 4,948 0 22,420 16,859 39.64%
PBT -18,801 -17,994 -8,883 -4,223 0 8,190 -3,065 235.46%
Tax -887 -11 -8 0 0 -13,063 -13 1574.06%
NP -19,688 -18,005 -8,891 -4,223 0 -4,873 -3,078 244.96%
-
NP to SH -19,668 -18,005 -8,891 -4,223 0 -4,873 -3,078 244.73%
-
Tax Rate - - - - - 159.50% - -
Total Cost 47,496 35,184 17,707 9,171 0 27,293 19,937 78.46%
-
Net Worth 30,507 0 20,398 25,135 2,831 31,438 32,978 -5.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 30,507 0 20,398 25,135 2,831 31,438 32,978 -5.06%
NOSH 190,670 157,386 156,913 157,099 157,283 157,193 157,040 13.82%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -70.80% -104.81% -100.85% -85.35% 0.00% -21.74% -18.26% -
ROE -64.47% 0.00% -43.59% -16.80% 0.00% -15.50% -9.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.58 10.92 5.62 3.15 0.00 14.26 10.74 22.62%
EPS -10.99 -11.44 -5.66 -2.69 0.00 -3.10 -1.96 215.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.00 0.13 0.16 0.018 0.20 0.21 -16.59%
Adjusted Per Share Value based on latest NOSH - 156,988
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.07 1.28 0.66 0.37 0.00 1.67 1.26 39.27%
EPS -1.47 -1.34 -0.66 -0.31 0.00 -0.36 -0.23 244.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.00 0.0152 0.0187 0.0021 0.0234 0.0246 -5.22%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.215 0.30 0.29 0.47 0.465 0.49 0.53 -
P/RPS 1.47 2.75 5.16 14.92 0.00 3.44 4.94 -55.46%
P/EPS -2.08 -2.62 -5.12 -17.48 0.00 -15.81 -27.04 -81.94%
EY -47.98 -38.13 -19.54 -5.72 0.00 -6.33 -3.70 452.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.00 2.23 2.94 25.83 2.45 2.52 -34.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 - 29/11/13 29/08/13 23/05/13 25/02/13 26/11/12 -
Price 0.185 0.00 0.31 0.275 0.395 0.375 0.45 -
P/RPS 1.27 0.00 5.52 8.73 0.00 2.63 4.19 -54.91%
P/EPS -1.79 0.00 -5.47 -10.23 0.00 -12.10 -22.96 -81.77%
EY -55.76 0.00 -18.28 -9.77 0.00 -8.27 -4.36 447.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.00 2.38 1.72 21.94 1.88 2.14 -33.54%

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