[ASIAPLY] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 14.71%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 18,505 18,658 19,599 18,503 18,744 20,720 19,586 -3.71%
PBT 2,021 3,852 856 523 617 39 36 1362.55%
Tax -612 -362 -253 -94 -243 -27 -27 699.40%
NP 1,409 3,490 603 429 374 12 9 2795.85%
-
NP to SH 1,409 3,490 603 429 374 12 9 2795.85%
-
Tax Rate 30.28% 9.40% 29.56% 17.97% 39.38% 69.23% 75.00% -
Total Cost 17,096 15,168 18,996 18,074 18,370 20,708 19,577 -8.63%
-
Net Worth 37,218 12,348 0 22,763 22,613 30,000 23,399 36.22%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 474 - - 434 - - -
Div Payout % - 13.61% - - 116.28% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 37,218 12,348 0 22,763 22,613 30,000 23,399 36.22%
NOSH 265,849 94,987 87,468 87,551 86,976 120,000 90,000 105.73%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.61% 18.71% 3.08% 2.32% 2.00% 0.06% 0.05% -
ROE 3.79% 28.26% 0.00% 1.88% 1.65% 0.04% 0.04% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.96 19.64 22.41 21.13 21.55 17.27 21.76 -53.19%
EPS 0.53 1.28 0.69 0.49 0.43 0.01 0.01 1307.56%
DPS 0.00 0.50 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.14 0.13 0.00 0.26 0.26 0.25 0.26 -33.78%
Adjusted Per Share Value based on latest NOSH - 87,551
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.93 1.94 2.04 1.93 1.95 2.16 2.04 -3.62%
EPS 0.15 0.36 0.06 0.04 0.04 0.00 0.00 -
DPS 0.00 0.05 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0387 0.0129 0.00 0.0237 0.0235 0.0312 0.0244 35.96%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.195 0.235 0.655 0.585 0.255 0.235 0.245 -
P/RPS 2.80 1.20 2.92 2.77 1.18 1.36 1.13 83.01%
P/EPS 36.79 6.40 95.01 119.39 59.30 2,350.00 2,450.00 -93.89%
EY 2.72 15.63 1.05 0.84 1.69 0.04 0.04 1561.72%
DY 0.00 2.13 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.39 1.81 0.00 2.25 0.98 0.94 0.94 29.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 26/02/15 20/11/14 -
Price 0.265 0.205 0.275 0.585 0.505 0.24 0.24 -
P/RPS 3.81 1.04 1.23 2.77 2.34 1.39 1.10 128.74%
P/EPS 50.00 5.58 39.89 119.39 117.44 2,400.00 2,400.00 -92.41%
EY 2.00 17.92 2.51 0.84 0.85 0.04 0.04 1253.98%
DY 0.00 2.44 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 1.89 1.58 0.00 2.25 1.94 0.96 0.92 61.53%

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