[ASIAPLY] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 9.45%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 11,620 10,162 14,156 23,562 31,050 40,141 46,042 -60.09%
PBT 3,608 5,305 5,971 -5,211 -5,608 -9,952 -14,483 -
Tax -413 -413 1,408 1,408 1,408 1,408 91 -
NP 3,195 4,892 7,379 -3,803 -4,200 -8,544 -14,392 -
-
NP to SH 3,195 4,892 7,379 -3,803 -4,200 -8,544 -14,392 -
-
Tax Rate 11.45% 7.79% -23.58% - - - - -
Total Cost 8,425 5,270 6,777 27,365 35,250 48,685 60,434 -73.14%
-
Net Worth 21,206 18,966 15,715 17,093 18,015 13,695 8,327 86.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 21,206 18,966 15,715 17,093 18,015 13,695 8,327 86.59%
NOSH 87,919 87,807 88,141 88,113 87,922 87,905 87,934 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 27.50% 48.14% 52.13% -16.14% -13.53% -21.28% -31.26% -
ROE 15.07% 25.79% 46.95% -22.25% -23.31% -62.38% -172.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.22 11.57 16.06 26.74 35.32 45.66 52.36 -60.08%
EPS 3.63 5.57 8.37 -4.32 -4.78 -9.72 -16.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2412 0.216 0.1783 0.194 0.2049 0.1558 0.0947 86.60%
Adjusted Per Share Value based on latest NOSH - 88,113
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.21 1.06 1.47 2.45 3.23 4.18 4.79 -60.07%
EPS 0.33 0.51 0.77 -0.40 -0.44 -0.89 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0197 0.0164 0.0178 0.0188 0.0143 0.0087 86.27%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.19 0.14 0.17 0.17 0.16 0.23 0.24 -
P/RPS 1.44 1.21 1.06 0.64 0.45 0.50 0.46 114.14%
P/EPS 5.23 2.51 2.03 -3.94 -3.35 -2.37 -1.47 -
EY 19.13 39.79 49.25 -25.39 -29.86 -42.26 -68.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.95 0.88 0.78 1.48 2.53 -54.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 26/02/09 24/11/08 29/08/08 28/05/08 26/02/08 -
Price 0.18 0.16 0.15 0.18 0.17 0.17 0.21 -
P/RPS 1.36 1.38 0.93 0.67 0.48 0.37 0.40 126.27%
P/EPS 4.95 2.87 1.79 -4.17 -3.56 -1.75 -1.28 -
EY 20.19 34.82 55.81 -23.98 -28.10 -57.17 -77.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.84 0.93 0.83 1.09 2.22 -51.52%

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