[ASIAPLY] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 45.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 56,402 59,080 57,126 42,798 28,081 13,862 0 -
PBT 3,386 3,986 4,215 2,866 1,915 857 0 -
Tax 114 -79 -83 -679 -413 -180 0 -
NP 3,500 3,907 4,132 2,187 1,502 677 0 -
-
NP to SH 3,500 3,907 4,132 2,187 1,502 677 0 -
-
Tax Rate -3.37% 1.98% 1.97% 23.69% 21.57% 21.00% - -
Total Cost 52,902 55,173 52,994 40,611 26,579 13,185 0 -
-
Net Worth 24,113 24,124 23,516 21,455 14,473 13,592 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 870 - - - - - - -
Div Payout % 24.88% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 24,113 24,124 23,516 21,455 14,473 13,592 0 -
NOSH 87,083 88,627 88,009 81,547 66,000 65,728 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.21% 6.61% 7.23% 5.11% 5.35% 4.88% 0.00% -
ROE 14.51% 16.20% 17.57% 10.19% 10.38% 4.98% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.77 66.66 64.91 52.48 42.55 21.09 0.00 -
EPS 4.02 4.41 4.69 2.68 2.28 1.03 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.2722 0.2672 0.2631 0.2193 0.2068 0.2672 2.40%
Adjusted Per Share Value based on latest NOSH - 81,547
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.87 6.15 5.95 4.45 2.92 1.44 0.00 -
EPS 0.36 0.41 0.43 0.23 0.16 0.07 0.00 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0251 0.0245 0.0223 0.0151 0.0141 0.2672 -79.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - - -
Price 0.43 0.41 0.36 0.34 0.00 0.00 0.00 -
P/RPS 0.66 0.62 0.55 0.65 0.00 0.00 0.00 -
P/EPS 10.70 9.30 7.67 12.68 0.00 0.00 0.00 -
EY 9.35 10.75 13.04 7.89 0.00 0.00 0.00 -
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.51 1.35 1.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 23/08/06 01/06/06 - - - - -
Price 0.43 0.44 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.66 0.66 0.63 0.00 0.00 0.00 0.00 -
P/EPS 10.70 9.98 8.73 0.00 0.00 0.00 0.00 -
EY 9.35 10.02 11.45 0.00 0.00 0.00 0.00 -
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.53 0.00 0.00 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