[ASIAPLY] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -442.78%
YoY- -161.26%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 31,050 40,141 46,042 45,903 45,724 48,605 52,867 -29.89%
PBT -5,608 -9,952 -14,483 -2,235 -446 209 2,126 -
Tax 1,408 1,408 91 91 51 -125 380 139.64%
NP -4,200 -8,544 -14,392 -2,144 -395 84 2,506 -
-
NP to SH -4,200 -8,544 -14,392 -2,144 -395 84 2,506 -
-
Tax Rate - - - - - 59.81% -17.87% -
Total Cost 35,250 48,685 60,434 48,047 46,119 48,521 50,361 -21.18%
-
Net Worth 18,015 13,695 8,327 20,934 22,743 22,348 24,137 -17.73%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 441 1,312 1,312 1,312 -
Div Payout % - - - 0.00% 0.00% 1,562.22% 52.36% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 18,015 13,695 8,327 20,934 22,743 22,348 24,137 -17.73%
NOSH 87,922 87,905 87,934 88,145 90,000 88,333 88,285 -0.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -13.53% -21.28% -31.26% -4.67% -0.86% 0.17% 4.74% -
ROE -23.31% -62.38% -172.83% -10.24% -1.74% 0.38% 10.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.32 45.66 52.36 52.08 50.80 55.02 59.88 -29.68%
EPS -4.78 -9.72 -16.37 -2.43 -0.44 0.10 2.84 -
DPS 0.00 0.00 0.00 0.50 1.46 1.50 1.50 -
NAPS 0.2049 0.1558 0.0947 0.2375 0.2527 0.253 0.2734 -17.50%
Adjusted Per Share Value based on latest NOSH - 88,145
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.23 4.18 4.79 4.78 4.76 5.06 5.50 -29.89%
EPS -0.44 -0.89 -1.50 -0.22 -0.04 0.01 0.26 -
DPS 0.00 0.00 0.00 0.05 0.14 0.14 0.14 -
NAPS 0.0188 0.0143 0.0087 0.0218 0.0237 0.0233 0.0251 -17.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.16 0.23 0.24 0.27 0.49 0.41 0.42 -
P/RPS 0.45 0.50 0.46 0.52 0.96 0.75 0.70 -25.53%
P/EPS -3.35 -2.37 -1.47 -11.10 -111.65 431.15 14.80 -
EY -29.86 -42.26 -68.19 -9.01 -0.90 0.23 6.76 -
DY 0.00 0.00 0.00 1.85 2.98 3.66 3.57 -
P/NAPS 0.78 1.48 2.53 1.14 1.94 1.62 1.54 -36.48%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 26/02/08 21/11/07 28/08/07 24/05/07 26/02/07 -
Price 0.17 0.17 0.21 0.25 0.56 0.44 0.57 -
P/RPS 0.48 0.37 0.40 0.48 1.10 0.80 0.95 -36.58%
P/EPS -3.56 -1.75 -1.28 -10.28 -127.59 462.70 20.08 -
EY -28.10 -57.17 -77.94 -9.73 -0.78 0.22 4.98 -
DY 0.00 0.00 0.00 2.00 2.60 3.41 2.63 -
P/NAPS 0.83 1.09 2.22 1.05 2.22 1.74 2.08 -45.82%

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