[ASIAPLY] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 78.57%
YoY- 1400.0%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,407 16,937 14,871 17,158 19,668 19,865 20,359 -3.15%
PBT 365 437 182 128 77 761 463 -14.69%
Tax -73 0 -76 -53 -35 -131 -86 -10.37%
NP 292 437 106 75 42 630 377 -15.70%
-
NP to SH 292 437 106 75 42 630 377 -15.70%
-
Tax Rate 20.00% 0.00% 41.76% 41.41% 45.45% 17.21% 18.57% -
Total Cost 19,115 16,500 14,765 17,083 19,626 19,235 19,982 -2.92%
-
Net Worth 23,006 22,723 22,966 20,833 21,839 22,749 21,918 3.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 221 437 - 208 - 218 219 0.60%
Div Payout % 75.76% 100.00% - 277.78% - 34.72% 58.14% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 23,006 22,723 22,966 20,833 21,839 22,749 21,918 3.29%
NOSH 88,484 87,400 88,333 83,333 83,999 87,499 87,674 0.61%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.50% 2.58% 0.71% 0.44% 0.21% 3.17% 1.85% -
ROE 1.27% 1.92% 0.46% 0.36% 0.19% 2.77% 1.72% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.93 19.38 16.84 20.59 23.41 22.70 23.22 -3.74%
EPS 0.33 0.50 0.12 0.09 0.05 0.72 0.43 -16.21%
DPS 0.25 0.50 0.00 0.25 0.00 0.25 0.25 0.00%
NAPS 0.26 0.26 0.26 0.25 0.26 0.26 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.02 1.77 1.55 1.79 2.05 2.07 2.12 -3.17%
EPS 0.03 0.05 0.01 0.01 0.00 0.07 0.04 -17.49%
DPS 0.02 0.05 0.00 0.02 0.00 0.02 0.02 0.00%
NAPS 0.024 0.0237 0.024 0.0217 0.0228 0.0237 0.0229 3.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.19 0.18 0.175 0.185 0.14 0.12 0.11 -
P/RPS 0.87 0.93 1.04 0.90 0.60 0.53 0.47 50.92%
P/EPS 57.58 36.00 145.83 205.56 280.00 16.67 25.58 72.01%
EY 1.74 2.78 0.69 0.49 0.36 6.00 3.91 -41.79%
DY 1.32 2.78 0.00 1.35 0.00 2.08 2.27 -30.40%
P/NAPS 0.73 0.69 0.67 0.74 0.54 0.46 0.44 40.27%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 25/02/14 26/11/13 28/08/13 28/05/13 25/01/13 -
Price 0.30 0.18 0.165 0.185 0.18 0.125 0.13 -
P/RPS 1.37 0.93 0.98 0.90 0.77 0.55 0.56 81.85%
P/EPS 90.91 36.00 137.50 205.56 360.00 17.36 30.23 108.76%
EY 1.10 2.78 0.73 0.49 0.28 5.76 3.31 -52.11%
DY 0.83 2.78 0.00 1.35 0.00 2.00 1.92 -42.91%
P/NAPS 1.15 0.69 0.63 0.74 0.69 0.48 0.52 69.99%

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