[APPASIA] QoQ TTM Result on 31-Mar-2007

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007
Profit Trend
QoQ- -2.81%
YoY- 216.52%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 13,001 12,077 15,146 15,978 15,630 13,054 5,111 86.02%
PBT 700 -47 927 1,518 1,572 2,343 525 21.07%
Tax -91 132 -108 -100 -113 -123 -5 588.25%
NP 609 85 819 1,418 1,459 2,220 520 11.07%
-
NP to SH 565 82 819 1,418 1,459 2,220 520 5.67%
-
Tax Rate 13.00% - 11.65% 6.59% 7.19% 5.25% 0.95% -
Total Cost 12,392 11,992 14,327 14,560 14,171 10,834 4,591 93.51%
-
Net Worth 19,016 16,848 18,444 18,784 18,343 18,143 18,020 3.64%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 822 822 822 822 -
Div Payout % - - - 58.03% 56.40% 37.07% 158.24% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,016 16,848 18,444 18,784 18,343 18,143 18,020 3.64%
NOSH 104,714 95,999 105,400 104,358 104,166 104,393 102,857 1.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.68% 0.70% 5.41% 8.87% 9.33% 17.01% 10.17% -
ROE 2.97% 0.49% 4.44% 7.55% 7.95% 12.24% 2.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.42 12.58 14.37 15.31 15.00 12.50 4.97 83.84%
EPS 0.54 0.09 0.78 1.36 1.40 2.13 0.51 3.87%
DPS 0.00 0.00 0.00 0.80 0.79 0.79 0.80 -
NAPS 0.1816 0.1755 0.175 0.18 0.1761 0.1738 0.1752 2.41%
Adjusted Per Share Value based on latest NOSH - 104,358
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.91 0.84 1.06 1.12 1.09 0.91 0.36 85.25%
EPS 0.04 0.01 0.06 0.10 0.10 0.16 0.04 0.00%
DPS 0.00 0.00 0.00 0.06 0.06 0.06 0.06 -
NAPS 0.0133 0.0118 0.0129 0.0131 0.0128 0.0127 0.0126 3.66%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.14 0.20 0.23 0.18 0.20 0.26 -
P/RPS 1.29 1.11 1.39 1.50 1.20 1.60 5.23 -60.56%
P/EPS 29.65 163.90 25.74 16.93 12.85 9.40 51.43 -30.66%
EY 3.37 0.61 3.89 5.91 7.78 10.63 1.94 44.36%
DY 0.00 0.00 0.00 3.48 4.39 3.94 3.08 -
P/NAPS 0.88 0.80 1.14 1.28 1.02 1.15 1.48 -29.22%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 28/08/07 25/05/07 23/02/07 29/11/06 - -
Price 0.13 0.18 0.15 0.20 0.27 0.19 0.00 -
P/RPS 1.05 1.43 1.04 1.31 1.80 1.52 0.00 -
P/EPS 24.09 210.73 19.30 14.72 19.28 8.93 0.00 -
EY 4.15 0.47 5.18 6.79 5.19 11.19 0.00 -
DY 0.00 0.00 0.00 4.00 2.93 4.15 0.00 -
P/NAPS 0.72 1.03 0.86 1.11 1.53 1.09 0.00 -

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