[APPASIA] QoQ TTM Result on 31-Dec-2013

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- -5.61%
YoY- -505.93%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 12,651 11,126 12,809 15,961 13,509 17,108 18,395 -22.06%
PBT -10,625 -10,529 -2,158 -1,447 -1,408 36 409 -
Tax 23 27 27 17 54 -91 -108 -
NP -10,602 -10,502 -2,131 -1,430 -1,354 -55 301 -
-
NP to SH -10,602 -10,502 -2,131 -1,430 -1,354 -55 301 -
-
Tax Rate - - - - - 252.78% 26.41% -
Total Cost 23,253 21,628 14,940 17,391 14,863 17,163 18,094 18.18%
-
Net Worth 8,016 8,641 16,586 16,215 17,066 17,577 9,730 -12.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 8,016 8,641 16,586 16,215 17,066 17,577 9,730 -12.10%
NOSH 138,214 138,929 138,800 127,076 127,169 125,999 70,000 57.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -83.80% -94.39% -16.64% -8.96% -10.02% -0.32% 1.64% -
ROE -132.25% -121.53% -12.85% -8.82% -7.93% -0.31% 3.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.15 8.01 9.23 12.56 10.62 13.58 26.28 -50.47%
EPS -7.67 -7.56 -1.54 -1.13 -1.06 -0.04 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0622 0.1195 0.1276 0.1342 0.1395 0.139 -44.13%
Adjusted Per Share Value based on latest NOSH - 127,076
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.88 0.78 0.89 1.11 0.94 1.19 1.28 -22.08%
EPS -0.74 -0.73 -0.15 -0.10 -0.09 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.006 0.0116 0.0113 0.0119 0.0123 0.0068 -12.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.30 0.205 0.105 0.115 0.10 0.09 -
P/RPS 3.44 3.75 2.22 0.84 1.08 0.74 0.34 367.13%
P/EPS -4.11 -3.97 -13.35 -9.33 -10.80 -229.09 20.93 -
EY -24.35 -25.20 -7.49 -10.72 -9.26 -0.44 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 4.82 1.72 0.82 0.86 0.72 0.65 311.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 20/05/14 26/02/14 28/11/13 28/08/13 30/05/13 -
Price 0.31 0.295 0.275 0.23 0.115 0.11 0.10 -
P/RPS 3.39 3.68 2.98 1.83 1.08 0.81 0.38 329.56%
P/EPS -4.04 -3.90 -17.91 -20.44 -10.80 -252.00 23.26 -
EY -24.74 -25.62 -5.58 -4.89 -9.26 -0.40 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 4.74 2.30 1.80 0.86 0.79 0.72 279.84%

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