[ASIAPLY] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -87.65%
YoY- -88.27%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 74,020 78,459 77,628 78,672 83,208 85,356 52,888 6.01%
PBT 8,084 1,006 1,460 308 1,788 1,016 1,120 40.97%
Tax -2,448 -319 -292 -140 -356 0 -252 48.43%
NP 5,636 687 1,168 168 1,432 1,016 868 38.40%
-
NP to SH 5,636 687 1,168 168 1,432 1,016 868 38.40%
-
Tax Rate 30.28% 31.71% 20.00% 45.45% 19.91% 0.00% 22.50% -
Total Cost 68,384 77,772 76,460 78,504 81,776 84,340 52,020 4.86%
-
Net Worth 37,218 22,899 23,006 21,839 21,829 21,020 21,700 9.82%
Dividend
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 660 884 - - - - -
Div Payout % - 96.15% 75.76% - - - - -
Equity
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 37,218 22,899 23,006 21,839 21,829 21,020 21,700 9.82%
NOSH 265,849 88,076 88,484 83,999 87,317 87,586 86,800 21.46%
Ratio Analysis
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.61% 0.88% 1.50% 0.21% 1.72% 1.19% 1.64% -
ROE 15.14% 3.00% 5.08% 0.77% 6.56% 4.83% 4.00% -
Per Share
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.84 89.08 87.73 93.66 95.29 97.45 60.93 -12.72%
EPS 2.12 0.78 1.32 0.20 1.64 1.16 1.00 13.94%
DPS 0.00 0.75 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.26 0.26 0.26 0.25 0.24 0.25 -9.58%
Adjusted Per Share Value based on latest NOSH - 83,999
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.72 8.19 8.10 8.21 8.68 8.91 5.52 6.00%
EPS 0.59 0.07 0.12 0.02 0.15 0.11 0.09 38.63%
DPS 0.00 0.07 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0388 0.0239 0.024 0.0228 0.0228 0.0219 0.0226 9.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/03/16 31/03/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.195 0.255 0.19 0.14 0.21 0.16 0.32 -
P/RPS 0.70 0.29 0.22 0.15 0.22 0.16 0.53 4.95%
P/EPS 9.20 32.69 14.39 70.00 12.80 13.79 32.00 -19.47%
EY 10.87 3.06 6.95 1.43 7.81 7.25 3.13 24.14%
DY 0.00 2.94 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.98 0.73 0.54 0.84 0.67 1.28 1.44%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/05/16 25/05/15 28/08/14 28/08/13 29/08/12 25/08/11 25/08/10 -
Price 0.265 0.505 0.30 0.18 0.17 0.20 0.22 -
P/RPS 0.95 0.57 0.34 0.19 0.18 0.21 0.36 18.36%
P/EPS 12.50 64.74 22.73 90.00 10.37 17.24 22.00 -9.35%
EY 8.00 1.54 4.40 1.11 9.65 5.80 4.55 10.30%
DY 0.00 1.49 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.94 1.15 0.69 0.68 0.83 0.88 14.20%

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