[ASIAPLY] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -2.18%
YoY- 374.41%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 13,222 11,280 9,614 9,800 5,302 171 1,915 263.87%
PBT 280 -90 185 2,563 2,620 3,297 -1,375 -
Tax -63 -1,225 0 0 0 -413 0 -
NP 217 -1,315 185 2,563 2,620 2,884 -1,375 -
-
NP to SH 217 -1,315 185 2,563 2,620 2,884 -1,375 -
-
Tax Rate 22.50% - 0.00% 0.00% 0.00% 12.53% - -
Total Cost 13,005 12,595 9,429 7,237 2,682 -2,713 3,290 150.63%
-
Net Worth 21,700 21,663 23,565 23,514 21,206 18,966 15,715 24.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 220 219 - - - -
Div Payout % - - 119.05% 8.56% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 21,700 21,663 23,565 23,514 21,206 18,966 15,715 24.07%
NOSH 86,800 85,389 88,095 87,773 87,919 87,807 88,141 -1.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.64% -11.66% 1.92% 26.15% 49.42% 1,686.55% -71.80% -
ROE 1.00% -6.07% 0.79% 10.90% 12.35% 15.21% -8.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.23 13.21 10.91 11.17 6.03 0.19 2.17 267.88%
EPS 0.25 -1.54 0.21 2.92 2.98 3.74 -1.56 -
DPS 0.00 0.00 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.25 0.2537 0.2675 0.2679 0.2412 0.216 0.1783 25.35%
Adjusted Per Share Value based on latest NOSH - 87,773
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.38 1.18 1.00 1.02 0.55 0.02 0.20 263.72%
EPS 0.02 -0.14 0.02 0.27 0.27 0.30 -0.14 -
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.0226 0.0226 0.0246 0.0245 0.0221 0.0198 0.0164 23.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.26 0.20 0.16 0.19 0.14 0.17 -
P/RPS 2.10 1.97 1.83 1.43 3.15 71.89 7.82 -58.47%
P/EPS 128.00 -16.88 95.24 5.48 6.38 4.26 -10.90 -
EY 0.78 -5.92 1.05 18.25 15.68 23.46 -9.18 -
DY 0.00 0.00 1.25 1.56 0.00 0.00 0.00 -
P/NAPS 1.28 1.02 0.75 0.60 0.79 0.65 0.95 22.05%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 08/02/10 17/11/09 26/08/09 29/05/09 26/02/09 -
Price 0.22 0.30 0.22 0.18 0.18 0.16 0.15 -
P/RPS 1.44 2.27 2.02 1.61 2.98 82.16 6.90 -64.91%
P/EPS 88.00 -19.48 104.76 6.16 6.04 4.87 -9.62 -
EY 1.14 -5.13 0.95 16.22 16.56 20.53 -10.40 -
DY 0.00 0.00 1.14 1.39 0.00 0.00 0.00 -
P/NAPS 0.88 1.18 0.82 0.67 0.75 0.74 0.84 3.15%

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