[APPASIA] QoQ TTM Result on 30-Jun-2007

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007
Profit Trend
QoQ- -42.24%
YoY- 57.5%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 12,775 13,001 12,077 15,146 15,978 15,630 13,054 -1.42%
PBT 298 700 -47 927 1,518 1,572 2,343 -74.67%
Tax -113 -91 132 -108 -100 -113 -123 -5.49%
NP 185 609 85 819 1,418 1,459 2,220 -80.89%
-
NP to SH 134 565 82 819 1,418 1,459 2,220 -84.58%
-
Tax Rate 37.92% 13.00% - 11.65% 6.59% 7.19% 5.25% -
Total Cost 12,590 12,392 11,992 14,327 14,560 14,171 10,834 10.52%
-
Net Worth 21,756 19,016 16,848 18,444 18,784 18,343 18,143 12.85%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - 822 822 822 -
Div Payout % - - - - 58.03% 56.40% 37.07% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 21,756 19,016 16,848 18,444 18,784 18,343 18,143 12.85%
NOSH 120,000 104,714 95,999 105,400 104,358 104,166 104,393 9.72%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.45% 4.68% 0.70% 5.41% 8.87% 9.33% 17.01% -
ROE 0.62% 2.97% 0.49% 4.44% 7.55% 7.95% 12.24% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.65 12.42 12.58 14.37 15.31 15.00 12.50 -10.11%
EPS 0.11 0.54 0.09 0.78 1.36 1.40 2.13 -86.10%
DPS 0.00 0.00 0.00 0.00 0.80 0.79 0.79 -
NAPS 0.1813 0.1816 0.1755 0.175 0.18 0.1761 0.1738 2.85%
Adjusted Per Share Value based on latest NOSH - 105,400
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.89 0.91 0.84 1.06 1.12 1.09 0.91 -1.46%
EPS 0.01 0.04 0.01 0.06 0.10 0.10 0.16 -84.22%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.06 -
NAPS 0.0152 0.0133 0.0118 0.0129 0.0131 0.0128 0.0127 12.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.11 0.16 0.14 0.20 0.23 0.18 0.20 -
P/RPS 1.03 1.29 1.11 1.39 1.50 1.20 1.60 -25.42%
P/EPS 98.51 29.65 163.90 25.74 16.93 12.85 9.40 378.20%
EY 1.02 3.37 0.61 3.89 5.91 7.78 10.63 -79.01%
DY 0.00 0.00 0.00 0.00 3.48 4.39 3.94 -
P/NAPS 0.61 0.88 0.80 1.14 1.28 1.02 1.15 -34.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 23/02/07 29/11/06 -
Price 0.09 0.13 0.18 0.15 0.20 0.27 0.19 -
P/RPS 0.85 1.05 1.43 1.04 1.31 1.80 1.52 -32.09%
P/EPS 80.60 24.09 210.73 19.30 14.72 19.28 8.93 332.92%
EY 1.24 4.15 0.47 5.18 6.79 5.19 11.19 -76.89%
DY 0.00 0.00 0.00 0.00 4.00 2.93 4.15 -
P/NAPS 0.50 0.72 1.03 0.86 1.11 1.53 1.09 -40.49%

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