[ASIAPLY] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -106.37%
YoY- -105.61%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,781 21,455 17,663 18,346 13,640 14,000 12,008 66.19%
PBT 473 -308 632 141 1,237 1,260 1,222 -46.79%
Tax 252 -179 -225 -220 3 -434 -581 -
NP 725 -487 407 -79 1,240 826 641 8.53%
-
NP to SH 725 -487 407 -79 1,240 826 641 8.53%
-
Tax Rate -53.28% - 35.60% 156.03% -0.24% 34.44% 47.55% -
Total Cost 25,056 21,942 17,256 18,425 12,400 13,174 11,367 69.12%
-
Net Worth 80,054 63,376 63,376 75,050 55,886 48,859 37,391 65.88%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 80,054 63,376 63,376 75,050 55,886 48,859 37,391 65.88%
NOSH 333,559 333,559 333,559 395,000 303,190 303,190 267,083 15.92%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.81% -2.27% 2.30% -0.43% 9.09% 5.90% 5.34% -
ROE 0.91% -0.77% 0.64% -0.11% 2.22% 1.69% 1.71% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.73 6.43 5.30 4.64 4.88 5.16 4.50 43.29%
EPS 0.22 -0.15 0.12 -0.02 0.44 0.30 0.24 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.19 0.19 0.19 0.20 0.18 0.14 43.09%
Adjusted Per Share Value based on latest NOSH - 395,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.68 2.23 1.84 1.91 1.42 1.46 1.25 66.04%
EPS 0.08 -0.05 0.04 -0.01 0.13 0.09 0.07 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.066 0.066 0.0781 0.0582 0.0509 0.0389 65.90%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.17 0.195 0.19 0.15 0.215 0.26 -
P/RPS 1.75 2.64 3.68 4.09 3.07 4.17 5.78 -54.81%
P/EPS 62.11 -116.44 159.81 -950.00 33.80 70.65 108.33 -30.91%
EY 1.61 -0.86 0.63 -0.11 2.96 1.42 0.92 45.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.89 1.03 1.00 0.75 1.19 1.86 -54.98%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 21/11/17 25/08/17 25/05/17 27/02/17 01/12/16 30/08/16 -
Price 0.115 0.12 0.17 0.235 0.16 0.15 0.24 -
P/RPS 1.49 1.87 3.21 5.06 3.28 2.91 5.34 -57.20%
P/EPS 52.91 -82.19 139.32 -1,175.00 36.06 49.29 100.00 -34.50%
EY 1.89 -1.22 0.72 -0.09 2.77 2.03 1.00 52.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.89 1.24 0.80 0.83 1.71 -57.02%

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