[ASIAPLY] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -149.7%
YoY- -112.25%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 70,177 62,060 55,016 47,749 43,916 35,996 24,887 99.97%
PBT -803 -777 -909 531 2,938 5,278 8,665 -
Tax -63 -126 -1,351 -1,351 -1,288 -1,225 -413 -71.54%
NP -866 -903 -2,260 -820 1,650 4,053 8,252 -
-
NP to SH -866 -903 -2,260 -820 1,650 4,053 8,252 -
-
Tax Rate - - - 254.43% 43.84% 23.21% 4.77% -
Total Cost 71,043 62,963 57,276 48,569 42,266 31,943 16,635 163.92%
-
Net Worth 21,020 20,159 21,062 21,136 21,700 21,663 23,565 -7.35%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 211 211 211 431 439 439 439 -38.72%
Div Payout % 0.00% 0.00% 0.00% 0.00% 26.65% 10.85% 5.33% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 21,020 20,159 21,062 21,136 21,700 21,663 23,565 -7.35%
NOSH 87,586 83,999 87,762 84,545 86,800 85,389 88,095 -0.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.23% -1.46% -4.11% -1.72% 3.76% 11.26% 33.16% -
ROE -4.12% -4.48% -10.73% -3.88% 7.60% 18.71% 35.02% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.12 73.88 62.69 56.48 50.59 42.16 28.25 100.74%
EPS -0.99 -1.08 -2.58 -0.97 1.90 4.75 9.37 -
DPS 0.24 0.25 0.24 0.51 0.50 0.51 0.50 -38.77%
NAPS 0.24 0.24 0.24 0.25 0.25 0.2537 0.2675 -6.99%
Adjusted Per Share Value based on latest NOSH - 84,545
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.30 6.46 5.73 4.97 4.57 3.75 2.59 99.91%
EPS -0.09 -0.09 -0.24 -0.09 0.17 0.42 0.86 -
DPS 0.02 0.02 0.02 0.04 0.05 0.05 0.05 -45.80%
NAPS 0.0219 0.021 0.0219 0.022 0.0226 0.0225 0.0245 -7.22%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.16 0.19 0.18 0.25 0.32 0.26 0.20 -
P/RPS 0.20 0.26 0.29 0.44 0.63 0.62 0.71 -57.12%
P/EPS -16.18 -17.67 -6.99 -25.78 16.83 5.48 2.14 -
EY -6.18 -5.66 -14.31 -3.88 5.94 18.26 46.84 -
DY 1.51 1.32 1.34 2.04 1.56 1.98 2.50 -28.61%
P/NAPS 0.67 0.79 0.75 1.00 1.28 1.02 0.75 -7.26%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 25/01/11 26/11/10 25/08/10 27/05/10 08/02/10 -
Price 0.20 0.16 0.25 0.18 0.22 0.30 0.22 -
P/RPS 0.25 0.22 0.40 0.32 0.43 0.71 0.78 -53.26%
P/EPS -20.23 -14.88 -9.71 -18.56 11.57 6.32 2.35 -
EY -4.94 -6.72 -10.30 -5.39 8.64 15.82 42.58 -
DY 1.21 1.57 0.96 2.84 2.27 1.72 2.27 -34.33%
P/NAPS 0.83 0.67 1.04 0.72 0.88 1.18 0.82 0.81%

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