[ASIAPLY] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 294.03%
YoY- 151.27%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,188 11,620 10,162 14,156 23,562 31,050 40,141 -43.16%
PBT 7,105 3,608 5,305 5,971 -5,211 -5,608 -9,952 -
Tax -413 -413 -413 1,408 1,408 1,408 1,408 -
NP 6,692 3,195 4,892 7,379 -3,803 -4,200 -8,544 -
-
NP to SH 6,692 3,195 4,892 7,379 -3,803 -4,200 -8,544 -
-
Tax Rate 5.81% 11.45% 7.79% -23.58% - - - -
Total Cost 10,496 8,425 5,270 6,777 27,365 35,250 48,685 -64.01%
-
Net Worth 23,514 21,206 18,966 15,715 17,093 18,015 13,695 43.33%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 219 - - - - - - -
Div Payout % 3.28% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 23,514 21,206 18,966 15,715 17,093 18,015 13,695 43.33%
NOSH 87,773 87,919 87,807 88,141 88,113 87,922 87,905 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 38.93% 27.50% 48.14% 52.13% -16.14% -13.53% -21.28% -
ROE 28.46% 15.07% 25.79% 46.95% -22.25% -23.31% -62.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.58 13.22 11.57 16.06 26.74 35.32 45.66 -43.10%
EPS 7.62 3.63 5.57 8.37 -4.32 -4.78 -9.72 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.2412 0.216 0.1783 0.194 0.2049 0.1558 43.48%
Adjusted Per Share Value based on latest NOSH - 88,141
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.79 1.21 1.06 1.47 2.45 3.23 4.18 -43.15%
EPS 0.70 0.33 0.51 0.77 -0.40 -0.44 -0.89 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0221 0.0197 0.0164 0.0178 0.0188 0.0143 43.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.16 0.19 0.14 0.17 0.17 0.16 0.23 -
P/RPS 0.82 1.44 1.21 1.06 0.64 0.45 0.50 39.02%
P/EPS 2.10 5.23 2.51 2.03 -3.94 -3.35 -2.37 -
EY 47.65 19.13 39.79 49.25 -25.39 -29.86 -42.26 -
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.79 0.65 0.95 0.88 0.78 1.48 -45.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 26/08/09 29/05/09 26/02/09 24/11/08 29/08/08 28/05/08 -
Price 0.18 0.18 0.16 0.15 0.18 0.17 0.17 -
P/RPS 0.92 1.36 1.38 0.93 0.67 0.48 0.37 83.43%
P/EPS 2.36 4.95 2.87 1.79 -4.17 -3.56 -1.75 -
EY 42.36 20.19 34.82 55.81 -23.98 -28.10 -57.17 -
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.74 0.84 0.93 0.83 1.09 -27.68%

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