[APFT] QoQ Quarter Result on 30-Sep-2012 [#3]

Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1820.4%
YoY- -3331.78%
Quarter Report
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,948 5,180 5,561 3,843 7,149 5,868 3,699 21.42%
PBT -4,223 -2,548 2,150 -3,457 205 187 -1,452 103.88%
Tax 0 0 -3,945 -1 -4 -7 -14 -
NP -4,223 -2,548 -1,795 -3,458 201 180 -1,466 102.58%
-
NP to SH -4,223 -2,548 -1,795 -3,458 201 180 -1,466 102.58%
-
Tax Rate - - 183.49% - 1.95% 3.74% - -
Total Cost 9,171 7,728 7,356 7,301 6,948 5,688 5,165 46.68%
-
Net Worth 25,118 2,831 31,491 33,008 35,561 37,636 36,255 -21.72%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 25,118 2,831 31,491 33,008 35,561 37,636 36,255 -21.72%
NOSH 156,988 157,283 157,456 157,181 154,615 163,636 157,634 -0.27%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -85.35% -49.19% -32.28% -89.98% 2.81% 3.07% -39.63% -
ROE -16.81% -90.00% -5.70% -10.48% 0.57% 0.48% -4.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.15 3.29 3.53 2.44 4.62 3.59 2.35 21.59%
EPS -2.69 -1.62 -1.14 -2.20 0.13 0.11 -0.93 103.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.018 0.20 0.21 0.23 0.23 0.23 -21.50%
Adjusted Per Share Value based on latest NOSH - 157,181
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.37 0.39 0.41 0.29 0.53 0.44 0.28 20.43%
EPS -0.31 -0.19 -0.13 -0.26 0.01 0.01 -0.11 99.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0021 0.0235 0.0246 0.0265 0.028 0.027 -21.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.47 0.465 0.49 0.53 0.63 0.60 0.60 -
P/RPS 14.91 14.12 13.87 21.68 13.63 16.73 25.57 -30.22%
P/EPS -17.47 -28.70 -42.98 -24.09 484.62 545.45 -64.52 -58.17%
EY -5.72 -3.48 -2.33 -4.15 0.21 0.18 -1.55 138.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 25.83 2.45 2.52 2.74 2.61 2.61 8.26%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 25/02/13 26/11/12 27/08/12 29/05/12 28/02/12 -
Price 0.275 0.395 0.375 0.45 0.56 0.69 0.57 -
P/RPS 8.73 11.99 10.62 18.41 12.11 19.24 24.29 -49.48%
P/EPS -10.22 -24.38 -32.89 -20.45 430.77 627.27 -61.29 -69.73%
EY -9.78 -4.10 -3.04 -4.89 0.23 0.16 -1.63 230.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 21.94 1.88 2.14 2.43 3.00 2.48 -21.66%

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