[APFT] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[APFT] APFT BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -58.21%
YoY- -1129.45%
Quarter Report
Latest QR
Upcoming QR
APFT's Result
APFT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 28,496 17,179 19,557 19,532 21,733 22,421 20,559 24.33%
PBT -16,067 -17,995 -9,281 -8,078 -3,650 -915 -1,902 315.31%
Tax -874 -11 -3,953 -3,946 -3,950 -3,957 -2,641 -52.18%
NP -16,941 -18,006 -13,234 -12,024 -7,600 -4,872 -4,543 140.66%
-
NP to SH -16,941 -18,006 -13,234 -12,024 -7,600 -4,872 -4,543 140.66%
-
Tax Rate - - - - - - - -
Total Cost 45,437 35,185 32,791 31,556 29,333 27,293 25,102 48.57%
-
Net Worth 46,944 0 20,432 25,118 2,831 31,491 33,008 26.49%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 46,944 0 20,432 25,118 2,831 31,491 33,008 26.49%
NOSH 293,404 158,240 157,171 156,988 157,283 157,456 157,181 51.66%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -59.45% -104.81% -67.67% -61.56% -34.97% -21.73% -22.10% -
ROE -36.09% 0.00% -64.77% -47.87% -268.45% -15.47% -13.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.71 10.86 12.44 12.44 13.82 14.24 13.08 -18.02%
EPS -5.77 -11.38 -8.42 -7.66 -4.83 -3.09 -2.89 58.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.00 0.13 0.16 0.018 0.20 0.21 -16.59%
Adjusted Per Share Value based on latest NOSH - 156,988
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.12 1.28 1.46 1.45 1.62 1.67 1.53 24.31%
EPS -1.26 -1.34 -0.99 -0.90 -0.57 -0.36 -0.34 139.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.00 0.0152 0.0187 0.0021 0.0235 0.0246 26.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.215 0.30 0.29 0.47 0.465 0.49 0.53 -
P/RPS 2.21 2.76 2.33 3.78 3.37 3.44 4.05 -33.24%
P/EPS -3.72 -2.64 -3.44 -6.14 -9.62 -15.84 -18.34 -65.51%
EY -26.86 -37.93 -29.03 -16.30 -10.39 -6.31 -5.45 189.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.00 2.23 2.94 25.83 2.45 2.52 -34.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date - - 29/11/13 29/08/13 23/05/13 25/02/13 26/11/12 -
Price 0.00 0.00 0.31 0.275 0.395 0.375 0.45 -
P/RPS 0.00 0.00 2.49 2.21 2.86 2.63 3.44 -
P/EPS 0.00 0.00 -3.68 -3.59 -8.17 -12.12 -15.57 -
EY 0.00 0.00 -27.16 -27.85 -12.23 -8.25 -6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.38 1.72 21.94 1.88 2.14 -

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