[ASIAPLY] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -175.61%
YoY- -127.39%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 75,339 70,177 62,060 55,016 47,749 43,916 35,996 63.54%
PBT -847 -803 -777 -909 531 2,938 5,278 -
Tax 0 -63 -126 -1,351 -1,351 -1,288 -1,225 -
NP -847 -866 -903 -2,260 -820 1,650 4,053 -
-
NP to SH -847 -866 -903 -2,260 -820 1,650 4,053 -
-
Tax Rate - - - - 254.43% 43.84% 23.21% -
Total Cost 76,186 71,043 62,963 57,276 48,569 42,266 31,943 78.41%
-
Net Worth 21,538 21,020 20,159 21,062 21,136 21,700 21,663 -0.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 211 211 211 431 439 439 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 26.65% 10.85% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 21,538 21,020 20,159 21,062 21,136 21,700 21,663 -0.38%
NOSH 86,153 87,586 83,999 87,762 84,545 86,800 85,389 0.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.12% -1.23% -1.46% -4.11% -1.72% 3.76% 11.26% -
ROE -3.93% -4.12% -4.48% -10.73% -3.88% 7.60% 18.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.45 80.12 73.88 62.69 56.48 50.59 42.16 62.57%
EPS -0.98 -0.99 -1.08 -2.58 -0.97 1.90 4.75 -
DPS 0.00 0.24 0.25 0.24 0.51 0.50 0.51 -
NAPS 0.25 0.24 0.24 0.24 0.25 0.25 0.2537 -0.97%
Adjusted Per Share Value based on latest NOSH - 87,762
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.84 7.30 6.46 5.73 4.97 4.57 3.75 63.42%
EPS -0.09 -0.09 -0.09 -0.24 -0.09 0.17 0.42 -
DPS 0.00 0.02 0.02 0.02 0.04 0.05 0.05 -
NAPS 0.0224 0.0219 0.021 0.0219 0.022 0.0226 0.0225 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.16 0.19 0.18 0.25 0.32 0.26 -
P/RPS 0.23 0.20 0.26 0.29 0.44 0.63 0.62 -48.34%
P/EPS -20.34 -16.18 -17.67 -6.99 -25.78 16.83 5.48 -
EY -4.92 -6.18 -5.66 -14.31 -3.88 5.94 18.26 -
DY 0.00 1.51 1.32 1.34 2.04 1.56 1.98 -
P/NAPS 0.80 0.67 0.79 0.75 1.00 1.28 1.02 -14.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 25/08/11 23/05/11 25/01/11 26/11/10 25/08/10 27/05/10 -
Price 0.16 0.20 0.16 0.25 0.18 0.22 0.30 -
P/RPS 0.18 0.25 0.22 0.40 0.32 0.43 0.71 -59.90%
P/EPS -16.27 -20.23 -14.88 -9.71 -18.56 11.57 6.32 -
EY -6.14 -4.94 -6.72 -10.30 -5.39 8.64 15.82 -
DY 0.00 1.21 1.57 0.96 2.84 2.27 1.72 -
P/NAPS 0.64 0.83 0.67 1.04 0.72 0.88 1.18 -33.46%

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