[APPASIA] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 227.54%
YoY- 169.04%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,961 13,509 17,108 18,395 15,764 15,120 12,278 19.05%
PBT -1,447 -1,408 36 409 -98 184 -15 1985.94%
Tax 17 54 -91 -108 -138 -112 -29 -
NP -1,430 -1,354 -55 301 -236 72 -44 911.97%
-
NP to SH -1,430 -1,354 -55 301 -236 72 -44 911.97%
-
Tax Rate - - 252.78% 26.41% - 60.87% - -
Total Cost 17,391 14,863 17,163 18,094 16,000 15,048 12,322 25.74%
-
Net Worth 16,215 17,066 17,577 9,730 17,669 18,482 17,775 -5.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,215 17,066 17,577 9,730 17,669 18,482 17,775 -5.92%
NOSH 127,076 127,169 125,999 70,000 127,118 127,551 126,969 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.96% -10.02% -0.32% 1.64% -1.50% 0.48% -0.36% -
ROE -8.82% -7.93% -0.31% 3.09% -1.34% 0.39% -0.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.56 10.62 13.58 26.28 12.40 11.85 9.67 18.98%
EPS -1.13 -1.06 -0.04 0.43 -0.19 0.06 -0.03 1016.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1276 0.1342 0.1395 0.139 0.139 0.1449 0.14 -5.97%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.16 0.98 1.24 1.34 1.14 1.10 0.89 19.26%
EPS -0.10 -0.10 0.00 0.02 -0.02 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0124 0.0128 0.0071 0.0128 0.0134 0.0129 -5.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.105 0.115 0.10 0.09 0.10 0.10 0.12 -
P/RPS 0.84 1.08 0.74 0.34 0.81 0.84 1.24 -22.81%
P/EPS -9.33 -10.80 -229.09 20.93 -53.86 177.15 -346.28 -90.95%
EY -10.72 -9.26 -0.44 4.78 -1.86 0.56 -0.29 1002.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.72 0.65 0.72 0.69 0.86 -3.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 28/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.23 0.115 0.11 0.10 0.095 0.12 0.11 -
P/RPS 1.83 1.08 0.81 0.38 0.77 1.01 1.14 36.97%
P/EPS -20.44 -10.80 -252.00 23.26 -51.17 212.59 -317.42 -83.85%
EY -4.89 -9.26 -0.40 4.30 -1.95 0.47 -0.32 512.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.86 0.79 0.72 0.68 0.83 0.79 72.89%

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