[APFT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[APFT] APFT BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -33.33%
YoY- -87.0%
Quarter Report
Latest QR
Upcoming QR
APFT's Result
APFT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,420 16,859 13,017 5,868 31,561 27,863 19,365 10.20%
PBT 8,190 -3,065 392 187 289 1,718 1,606 194.81%
Tax -13,063 -13 -11 -7 -19 -5 0 -
NP -4,873 -3,078 381 180 270 1,713 1,606 -
-
NP to SH -4,873 -3,078 381 180 270 1,713 1,606 -
-
Tax Rate 159.50% - 2.81% 3.74% 6.57% 0.29% 0.00% -
Total Cost 27,293 19,937 12,636 5,688 31,291 26,150 17,759 33.00%
-
Net Worth 31,438 32,978 36,512 37,636 34,499 36,063 35,361 -7.50%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 31,438 32,978 36,512 37,636 34,499 36,063 35,361 -7.50%
NOSH 157,193 157,040 158,750 163,636 149,999 150,263 147,339 4.38%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -21.74% -18.26% 2.93% 3.07% 0.86% 6.15% 8.29% -
ROE -15.50% -9.33% 1.04% 0.48% 0.78% 4.75% 4.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.26 10.74 8.20 3.59 21.04 18.54 13.14 5.57%
EPS -3.10 -1.96 0.24 0.11 0.18 1.14 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.23 0.23 0.23 0.24 0.24 -11.39%
Adjusted Per Share Value based on latest NOSH - 163,636
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.67 1.26 0.97 0.44 2.35 2.08 1.44 10.33%
EPS -0.36 -0.23 0.03 0.01 0.02 0.13 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0246 0.0272 0.028 0.0257 0.0269 0.0263 -7.46%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.49 0.53 0.63 0.60 0.60 0.68 0.87 -
P/RPS 3.44 4.94 7.68 16.73 2.85 3.67 6.62 -35.23%
P/EPS -15.81 -27.04 262.50 545.45 333.33 59.65 79.82 -
EY -6.33 -3.70 0.38 0.18 0.30 1.68 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.52 2.74 2.61 2.61 2.83 3.63 -22.96%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 29/05/12 28/02/12 17/11/11 15/08/11 -
Price 0.375 0.45 0.56 0.69 0.57 0.69 0.69 -
P/RPS 2.63 4.19 6.83 19.24 2.71 3.72 5.25 -36.79%
P/EPS -12.10 -22.96 233.33 627.27 316.67 60.53 63.30 -
EY -8.27 -4.36 0.43 0.16 0.32 1.65 1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.14 2.43 3.00 2.48 2.88 2.88 -24.65%

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