[APPASIA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -14.08%
YoY- -745.8%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,602 11,666 11,046 9,686 12,651 11,126 12,809 -11.83%
PBT -5,483 -5,153 -10,685 -12,231 -10,625 -10,529 -2,158 86.09%
Tax 111 136 136 136 23 27 27 156.40%
NP -5,372 -5,017 -10,549 -12,095 -10,602 -10,502 -2,131 85.12%
-
NP to SH -5,370 -5,017 -10,549 -12,095 -10,602 -10,502 -2,131 85.07%
-
Tax Rate - - - - - - - -
Total Cost 15,974 16,683 21,595 21,781 23,253 21,628 14,940 4.55%
-
Net Worth 17,496 18,377 18,908 5,207 8,016 8,641 16,586 3.62%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 17,496 18,377 18,908 5,207 8,016 8,641 16,586 3.62%
NOSH 281,749 277,600 274,838 135,614 138,214 138,929 138,800 60.24%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -50.67% -43.01% -95.50% -124.87% -83.80% -94.39% -16.64% -
ROE -30.69% -27.30% -55.79% -232.26% -132.25% -121.53% -12.85% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.76 4.20 4.02 7.14 9.15 8.01 9.23 -45.01%
EPS -1.91 -1.81 -3.84 -8.92 -7.67 -7.56 -1.54 15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0662 0.0688 0.0384 0.058 0.0622 0.1195 -35.33%
Adjusted Per Share Value based on latest NOSH - 135,614
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.88 0.97 0.92 0.80 1.05 0.92 1.06 -11.65%
EPS -0.45 -0.42 -0.88 -1.00 -0.88 -0.87 -0.18 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0145 0.0153 0.0157 0.0043 0.0067 0.0072 0.0138 3.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.16 0.23 0.22 0.155 0.315 0.30 0.205 -
P/RPS 4.25 5.47 5.47 2.17 3.44 3.75 2.22 54.11%
P/EPS -8.39 -12.73 -5.73 -1.74 -4.11 -3.97 -13.35 -26.60%
EY -11.91 -7.86 -17.45 -57.54 -24.35 -25.20 -7.49 36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.47 3.20 4.04 5.43 4.82 1.72 31.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 18/05/15 17/02/15 25/11/14 26/08/14 20/05/14 -
Price 0.155 0.165 0.265 0.235 0.31 0.295 0.275 -
P/RPS 4.12 3.93 6.59 3.29 3.39 3.68 2.98 24.07%
P/EPS -8.13 -9.13 -6.90 -2.63 -4.04 -3.90 -17.91 -40.90%
EY -12.30 -10.95 -14.48 -37.95 -24.74 -25.62 -5.58 69.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.49 3.85 6.12 5.34 4.74 2.30 5.71%

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