[APPASIA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.04%
YoY- 49.35%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 7,134 7,861 10,073 10,602 11,666 11,046 9,686 -18.45%
PBT -7,578 -8,847 -5,149 -5,483 -5,153 -10,685 -12,231 -27.34%
Tax -31 -31 -31 111 136 136 136 -
NP -7,609 -8,878 -5,180 -5,372 -5,017 -10,549 -12,095 -26.60%
-
NP to SH -7,607 -8,876 -5,178 -5,370 -5,017 -10,549 -12,095 -26.61%
-
Tax Rate - - - - - - - -
Total Cost 14,743 16,739 15,253 15,974 16,683 21,595 21,781 -22.92%
-
Net Worth 12,251 13,891 15,263 17,496 18,377 18,908 5,207 76.99%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 12,251 13,891 15,263 17,496 18,377 18,908 5,207 76.99%
NOSH 279,074 281,782 279,041 281,749 277,600 274,838 135,614 61.85%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -106.66% -112.94% -51.42% -50.67% -43.01% -95.50% -124.87% -
ROE -62.09% -63.89% -33.92% -30.69% -27.30% -55.79% -232.26% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.56 2.79 3.61 3.76 4.20 4.02 7.14 -49.56%
EPS -2.73 -3.15 -1.86 -1.91 -1.81 -3.84 -8.92 -54.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0493 0.0547 0.0621 0.0662 0.0688 0.0384 9.34%
Adjusted Per Share Value based on latest NOSH - 281,749
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.52 0.57 0.73 0.77 0.85 0.80 0.70 -17.99%
EPS -0.55 -0.64 -0.38 -0.39 -0.36 -0.77 -0.88 -26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0101 0.0111 0.0127 0.0133 0.0137 0.0038 76.45%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.12 0.105 0.14 0.16 0.23 0.22 0.155 -
P/RPS 4.69 3.76 3.88 4.25 5.47 5.47 2.17 67.24%
P/EPS -4.40 -3.33 -7.54 -8.39 -12.73 -5.73 -1.74 85.71%
EY -22.71 -30.00 -13.25 -11.91 -7.86 -17.45 -57.54 -46.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.13 2.56 2.58 3.47 3.20 4.04 -23.01%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 23/02/16 24/11/15 26/08/15 18/05/15 17/02/15 -
Price 0.155 0.13 0.135 0.155 0.165 0.265 0.235 -
P/RPS 6.06 4.66 3.74 4.12 3.93 6.59 3.29 50.31%
P/EPS -5.69 -4.13 -7.28 -8.13 -9.13 -6.90 -2.63 67.35%
EY -17.59 -24.23 -13.75 -12.30 -10.95 -14.48 -37.95 -40.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.64 2.47 2.50 2.49 3.85 6.12 -30.73%

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