[ASIAPLY] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -50.88%
YoY- -17.15%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,016 47,749 43,916 35,996 24,887 17,188 11,620 181.16%
PBT -909 531 2,938 5,278 8,665 7,105 3,608 -
Tax -1,351 -1,351 -1,288 -1,225 -413 -413 -413 119.88%
NP -2,260 -820 1,650 4,053 8,252 6,692 3,195 -
-
NP to SH -2,260 -820 1,650 4,053 8,252 6,692 3,195 -
-
Tax Rate - 254.43% 43.84% 23.21% 4.77% 5.81% 11.45% -
Total Cost 57,276 48,569 42,266 31,943 16,635 10,496 8,425 257.61%
-
Net Worth 21,062 21,136 21,700 21,663 23,565 23,514 21,206 -0.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 211 431 439 439 439 219 - -
Div Payout % 0.00% 0.00% 26.65% 10.85% 5.33% 3.28% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 21,062 21,136 21,700 21,663 23,565 23,514 21,206 -0.45%
NOSH 87,762 84,545 86,800 85,389 88,095 87,773 87,919 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -4.11% -1.72% 3.76% 11.26% 33.16% 38.93% 27.50% -
ROE -10.73% -3.88% 7.60% 18.71% 35.02% 28.46% 15.07% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 62.69 56.48 50.59 42.16 28.25 19.58 13.22 181.45%
EPS -2.58 -0.97 1.90 4.75 9.37 7.62 3.63 -
DPS 0.24 0.51 0.50 0.51 0.50 0.25 0.00 -
NAPS 0.24 0.25 0.25 0.2537 0.2675 0.2679 0.2412 -0.33%
Adjusted Per Share Value based on latest NOSH - 85,389
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.74 4.98 4.58 3.76 2.60 1.79 1.21 181.52%
EPS -0.24 -0.09 0.17 0.42 0.86 0.70 0.33 -
DPS 0.02 0.05 0.05 0.05 0.05 0.02 0.00 -
NAPS 0.022 0.0221 0.0226 0.0226 0.0246 0.0245 0.0221 -0.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.18 0.25 0.32 0.26 0.20 0.16 0.19 -
P/RPS 0.29 0.44 0.63 0.62 0.71 0.82 1.44 -65.54%
P/EPS -6.99 -25.78 16.83 5.48 2.14 2.10 5.23 -
EY -14.31 -3.88 5.94 18.26 46.84 47.65 19.13 -
DY 1.34 2.04 1.56 1.98 2.50 1.56 0.00 -
P/NAPS 0.75 1.00 1.28 1.02 0.75 0.60 0.79 -3.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/01/11 26/11/10 25/08/10 27/05/10 08/02/10 17/11/09 26/08/09 -
Price 0.25 0.18 0.22 0.30 0.22 0.18 0.18 -
P/RPS 0.40 0.32 0.43 0.71 0.78 0.92 1.36 -55.67%
P/EPS -9.71 -18.56 11.57 6.32 2.35 2.36 4.95 -
EY -10.30 -5.39 8.64 15.82 42.58 42.36 20.19 -
DY 0.96 2.84 2.27 1.72 2.27 1.39 0.00 -
P/NAPS 1.04 0.72 0.88 1.18 0.82 0.67 0.75 24.27%

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