[APPASIA] QoQ TTM Result on 31-Dec-2011 [#1]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 0.8%
YoY- 49.34%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 15,120 12,278 10,006 8,727 8,356 7,683 9,380 37.35%
PBT 184 -15 -379 -695 -610 -1,460 -1,659 -
Tax -112 -29 -57 77 -21 223 297 -
NP 72 -44 -436 -618 -631 -1,237 -1,362 -
-
NP to SH 72 -44 -436 -618 -623 -1,271 -1,374 -
-
Tax Rate 60.87% - - - - - - -
Total Cost 15,048 12,322 10,442 9,345 8,987 8,920 10,742 25.12%
-
Net Worth 18,482 17,775 16,084 15,175 15,415 12,924 15,004 14.86%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 18,482 17,775 16,084 15,175 15,415 12,924 15,004 14.86%
NOSH 127,551 126,969 115,217 105,238 103,877 90,000 104,705 14.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.48% -0.36% -4.36% -7.08% -7.55% -16.10% -14.52% -
ROE 0.39% -0.25% -2.71% -4.07% -4.04% -9.83% -9.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.85 9.67 8.68 8.29 8.04 8.54 8.96 20.42%
EPS 0.06 -0.03 -0.38 -0.59 -0.60 -1.41 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.14 0.1396 0.1442 0.1484 0.1436 0.1433 0.74%
Adjusted Per Share Value based on latest NOSH - 105,238
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.06 0.86 0.70 0.61 0.58 0.54 0.65 38.42%
EPS 0.01 0.00 -0.03 -0.04 -0.04 -0.09 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0129 0.0124 0.0112 0.0106 0.0108 0.009 0.0105 14.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.12 0.16 0.14 0.19 0.27 0.14 -
P/RPS 0.84 1.24 1.84 1.69 2.36 3.16 1.56 -33.73%
P/EPS 177.15 -346.28 -42.28 -23.84 -31.68 -19.12 -10.67 -
EY 0.56 -0.29 -2.37 -4.19 -3.16 -5.23 -9.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 1.15 0.97 1.28 1.88 0.98 -20.80%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 22/05/12 27/02/12 25/11/11 12/08/11 30/05/11 -
Price 0.12 0.11 0.13 0.17 0.17 0.21 0.27 -
P/RPS 1.01 1.14 1.50 2.05 2.11 2.46 3.01 -51.61%
P/EPS 212.59 -317.42 -34.35 -28.95 -28.35 -14.87 -20.58 -
EY 0.47 -0.32 -2.91 -3.45 -3.53 -6.72 -4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.93 1.18 1.15 1.46 1.88 -41.93%

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