[ASIAPLY] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 75.0%
YoY- 115.62%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 16,679 20,802 19,779 19,873 18,795 21,339 18,324 -6.06%
PBT 5 447 299 196 112 254 42 -75.70%
Tax 0 -89 -166 0 0 0 0 -
NP 5 358 133 196 112 254 42 -75.70%
-
NP to SH 5 358 133 196 112 254 42 -75.70%
-
Tax Rate 0.00% 19.91% 55.52% 0.00% 0.00% 0.00% 0.00% -
Total Cost 16,674 20,444 19,646 19,677 18,683 21,085 18,282 -5.93%
-
Net Worth 12,500 21,829 21,279 22,272 21,538 21,020 20,159 -27.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 221 222 - - - -
Div Payout % - - 166.67% 113.64% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 12,500 21,829 21,279 22,272 21,538 21,020 20,159 -27.22%
NOSH 50,000 87,317 88,666 89,090 86,153 87,586 83,999 -29.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.03% 1.72% 0.67% 0.99% 0.60% 1.19% 0.23% -
ROE 0.04% 1.64% 0.63% 0.88% 0.52% 1.21% 0.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.36 23.82 22.31 22.31 21.82 24.36 21.81 32.65%
EPS 0.01 0.41 0.15 0.22 0.13 0.29 0.05 -65.70%
DPS 0.00 0.00 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.24 0.25 0.25 0.24 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 89,090
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.74 2.17 2.06 2.07 1.96 2.22 1.91 -6.00%
EPS 0.00 0.04 0.01 0.02 0.01 0.03 0.00 -
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.013 0.0227 0.0222 0.0232 0.0224 0.0219 0.021 -27.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.21 0.22 0.14 0.20 0.16 0.19 -
P/RPS 0.45 0.88 0.99 0.63 0.92 0.66 0.87 -35.48%
P/EPS 1,500.00 51.22 146.67 63.64 153.85 55.17 380.00 149.14%
EY 0.07 1.95 0.68 1.57 0.65 1.81 0.26 -58.20%
DY 0.00 0.00 1.14 1.79 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 0.92 0.56 0.80 0.67 0.79 -16.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 23/05/12 22/02/12 22/11/11 25/08/11 23/05/11 -
Price 0.12 0.17 0.17 0.16 0.16 0.20 0.16 -
P/RPS 0.36 0.71 0.76 0.72 0.73 0.82 0.73 -37.50%
P/EPS 1,200.00 41.46 113.33 72.73 123.08 68.97 320.00 140.79%
EY 0.08 2.41 0.88 1.38 0.81 1.45 0.31 -59.36%
DY 0.00 0.00 1.47 1.56 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 0.71 0.64 0.64 0.83 0.67 -19.88%

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