[ASIAPLY] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 114.27%
YoY- -39.31%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 83,208 85,356 52,888 21,208 15,376 51,740 63,264 4.66%
PBT 1,788 1,016 1,120 10,480 17,268 -108 2,512 -5.50%
Tax -356 0 -252 0 0 0 -704 -10.73%
NP 1,432 1,016 868 10,480 17,268 -108 1,808 -3.80%
-
NP to SH 1,432 1,016 868 10,480 17,268 -108 1,808 -3.80%
-
Tax Rate 19.91% 0.00% 22.50% 0.00% 0.00% - 28.03% -
Total Cost 81,776 84,340 52,020 10,728 -1,892 51,848 61,456 4.87%
-
Net Worth 21,829 21,020 21,700 21,206 18,015 22,743 24,124 -1.65%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 21,829 21,020 21,700 21,206 18,015 22,743 24,124 -1.65%
NOSH 87,317 87,586 86,800 87,919 87,922 90,000 88,627 -0.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.72% 1.19% 1.64% 49.42% 112.30% -0.21% 2.86% -
ROE 6.56% 4.83% 4.00% 49.42% 95.85% -0.47% 7.49% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 95.29 97.45 60.93 24.12 17.49 57.49 71.38 4.92%
EPS 1.64 1.16 1.00 11.92 19.64 -0.12 2.04 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.25 0.2412 0.2049 0.2527 0.2722 -1.40%
Adjusted Per Share Value based on latest NOSH - 87,919
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.66 8.88 5.51 2.21 1.60 5.39 6.59 4.65%
EPS 0.15 0.11 0.09 1.09 1.80 -0.01 0.19 -3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0219 0.0226 0.0221 0.0188 0.0237 0.0251 -1.65%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.21 0.16 0.32 0.19 0.16 0.49 0.41 -
P/RPS 0.22 0.16 0.53 0.79 0.91 0.85 0.57 -14.65%
P/EPS 12.80 13.79 32.00 1.59 0.81 -408.33 20.10 -7.23%
EY 7.81 7.25 3.13 62.74 122.75 -0.24 4.98 7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 1.28 0.79 0.78 1.94 1.51 -9.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 29/08/08 28/08/07 23/08/06 -
Price 0.17 0.20 0.22 0.18 0.17 0.56 0.44 -
P/RPS 0.18 0.21 0.36 0.75 0.97 0.97 0.62 -18.61%
P/EPS 10.37 17.24 22.00 1.51 0.87 -466.67 21.57 -11.48%
EY 9.65 5.80 4.55 66.22 115.53 -0.21 4.64 12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.88 0.75 0.83 2.22 1.62 -13.45%

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