[APPASIA] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 52.44%
YoY- 52.23%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 7,861 10,073 10,602 11,666 11,046 9,686 12,651 -27.16%
PBT -8,847 -5,149 -5,483 -5,153 -10,685 -12,231 -10,625 -11.48%
Tax -31 -31 111 136 136 136 23 -
NP -8,878 -5,180 -5,372 -5,017 -10,549 -12,095 -10,602 -11.14%
-
NP to SH -8,876 -5,178 -5,370 -5,017 -10,549 -12,095 -10,602 -11.16%
-
Tax Rate - - - - - - - -
Total Cost 16,739 15,253 15,974 16,683 21,595 21,781 23,253 -19.66%
-
Net Worth 13,891 15,263 17,496 18,377 18,908 5,207 8,016 44.22%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 13,891 15,263 17,496 18,377 18,908 5,207 8,016 44.22%
NOSH 281,782 279,041 281,749 277,600 274,838 135,614 138,214 60.71%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -112.94% -51.42% -50.67% -43.01% -95.50% -124.87% -83.80% -
ROE -63.89% -33.92% -30.69% -27.30% -55.79% -232.26% -132.25% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.79 3.61 3.76 4.20 4.02 7.14 9.15 -54.66%
EPS -3.15 -1.86 -1.91 -1.81 -3.84 -8.92 -7.67 -44.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0547 0.0621 0.0662 0.0688 0.0384 0.058 -10.25%
Adjusted Per Share Value based on latest NOSH - 277,600
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.57 0.73 0.77 0.85 0.80 0.70 0.92 -27.30%
EPS -0.64 -0.38 -0.39 -0.36 -0.77 -0.88 -0.77 -11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.0111 0.0127 0.0133 0.0137 0.0038 0.0058 44.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.105 0.14 0.16 0.23 0.22 0.155 0.315 -
P/RPS 3.76 3.88 4.25 5.47 5.47 2.17 3.44 6.10%
P/EPS -3.33 -7.54 -8.39 -12.73 -5.73 -1.74 -4.11 -13.07%
EY -30.00 -13.25 -11.91 -7.86 -17.45 -57.54 -24.35 14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.56 2.58 3.47 3.20 4.04 5.43 -46.38%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 23/02/16 24/11/15 26/08/15 18/05/15 17/02/15 25/11/14 -
Price 0.13 0.135 0.155 0.165 0.265 0.235 0.31 -
P/RPS 4.66 3.74 4.12 3.93 6.59 3.29 3.39 23.60%
P/EPS -4.13 -7.28 -8.13 -9.13 -6.90 -2.63 -4.04 1.47%
EY -24.23 -13.75 -12.30 -10.95 -14.48 -37.95 -24.74 -1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.47 2.50 2.49 3.85 6.12 5.34 -37.44%

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