[ASIAPLY] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -5.45%
YoY- 477.1%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 48,605 52,867 56,402 59,080 57,126 42,798 28,081 44.20%
PBT 209 2,126 3,386 3,986 4,215 2,866 1,915 -77.19%
Tax -125 380 114 -79 -83 -679 -413 -54.95%
NP 84 2,506 3,500 3,907 4,132 2,187 1,502 -85.40%
-
NP to SH 84 2,506 3,500 3,907 4,132 2,187 1,502 -85.40%
-
Tax Rate 59.81% -17.87% -3.37% 1.98% 1.97% 23.69% 21.57% -
Total Cost 48,521 50,361 52,902 55,173 52,994 40,611 26,579 49.42%
-
Net Worth 22,348 24,137 24,113 24,124 23,516 21,455 14,473 33.62%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,312 1,312 870 - - - - -
Div Payout % 1,562.22% 52.36% 24.88% - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 22,348 24,137 24,113 24,124 23,516 21,455 14,473 33.62%
NOSH 88,333 88,285 87,083 88,627 88,009 81,547 66,000 21.46%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.17% 4.74% 6.21% 6.61% 7.23% 5.11% 5.35% -
ROE 0.38% 10.38% 14.51% 16.20% 17.57% 10.19% 10.38% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 55.02 59.88 64.77 66.66 64.91 52.48 42.55 18.70%
EPS 0.10 2.84 4.02 4.41 4.69 2.68 2.28 -87.58%
DPS 1.50 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.253 0.2734 0.2769 0.2722 0.2672 0.2631 0.2193 10.00%
Adjusted Per Share Value based on latest NOSH - 88,627
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.07 5.52 5.88 6.16 5.96 4.47 2.93 44.18%
EPS 0.01 0.26 0.37 0.41 0.43 0.23 0.16 -84.27%
DPS 0.14 0.14 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0252 0.0252 0.0252 0.0245 0.0224 0.0151 33.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.41 0.42 0.43 0.41 0.36 0.34 0.00 -
P/RPS 0.75 0.70 0.66 0.62 0.55 0.65 0.00 -
P/EPS 431.15 14.80 10.70 9.30 7.67 12.68 0.00 -
EY 0.23 6.76 9.35 10.75 13.04 7.89 0.00 -
DY 3.66 3.57 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.54 1.55 1.51 1.35 1.29 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 26/02/07 23/11/06 23/08/06 01/06/06 - - -
Price 0.44 0.57 0.43 0.44 0.41 0.00 0.00 -
P/RPS 0.80 0.95 0.66 0.66 0.63 0.00 0.00 -
P/EPS 462.70 20.08 10.70 9.98 8.73 0.00 0.00 -
EY 0.22 4.98 9.35 10.02 11.45 0.00 0.00 -
DY 3.41 2.63 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.08 1.55 1.62 1.53 0.00 0.00 -

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