[APPASIA] QoQ TTM Result on 30-Sep-2012 [#4]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 263.64%
YoY- 111.56%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,108 18,395 15,764 15,120 12,278 10,006 8,727 56.69%
PBT 36 409 -98 184 -15 -379 -695 -
Tax -91 -108 -138 -112 -29 -57 77 -
NP -55 301 -236 72 -44 -436 -618 -80.09%
-
NP to SH -55 301 -236 72 -44 -436 -618 -80.09%
-
Tax Rate 252.78% 26.41% - 60.87% - - - -
Total Cost 17,163 18,094 16,000 15,048 12,322 10,442 9,345 50.02%
-
Net Worth 17,577 9,730 17,669 18,482 17,775 16,084 15,175 10.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 17,577 9,730 17,669 18,482 17,775 16,084 15,175 10.30%
NOSH 125,999 70,000 127,118 127,551 126,969 115,217 105,238 12.76%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.32% 1.64% -1.50% 0.48% -0.36% -4.36% -7.08% -
ROE -0.31% 3.09% -1.34% 0.39% -0.25% -2.71% -4.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.58 26.28 12.40 11.85 9.67 8.68 8.29 39.00%
EPS -0.04 0.43 -0.19 0.06 -0.03 -0.38 -0.59 -83.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.139 0.139 0.1449 0.14 0.1396 0.1442 -2.18%
Adjusted Per Share Value based on latest NOSH - 127,551
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.24 1.34 1.14 1.10 0.89 0.73 0.63 57.12%
EPS 0.00 0.02 -0.02 0.01 0.00 -0.03 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0071 0.0128 0.0134 0.0129 0.0117 0.011 10.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.09 0.10 0.10 0.12 0.16 0.14 -
P/RPS 0.74 0.34 0.81 0.84 1.24 1.84 1.69 -42.36%
P/EPS -229.09 20.93 -53.86 177.15 -346.28 -42.28 -23.84 352.61%
EY -0.44 4.78 -1.86 0.56 -0.29 -2.37 -4.19 -77.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.72 0.69 0.86 1.15 0.97 -18.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 28/02/13 28/11/12 29/08/12 22/05/12 27/02/12 -
Price 0.11 0.10 0.095 0.12 0.11 0.13 0.17 -
P/RPS 0.81 0.38 0.77 1.01 1.14 1.50 2.05 -46.18%
P/EPS -252.00 23.26 -51.17 212.59 -317.42 -34.35 -28.95 323.71%
EY -0.40 4.30 -1.95 0.47 -0.32 -2.91 -3.45 -76.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.68 0.83 0.79 0.93 1.18 -23.48%

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