[APPASIA] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 38.35%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 CAGR
Revenue 12,062 6,833 10,400 16,502 0 14,277 0 -
PBT -745 -1,538 -2,234 -3,473 0 1,706 0 -
Tax 8 18 78 272 0 -94 0 -
NP -737 -1,520 -2,156 -3,201 0 1,612 0 -
-
NP to SH -737 -1,520 -2,102 -3,061 0 1,612 0 -
-
Tax Rate - - - - - 5.51% - -
Total Cost 12,799 8,353 12,556 19,703 0 12,665 0 -
-
Net Worth 17,595 15,018 16,271 16,739 19,063 16,809 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 CAGR
Div - - - - - 1,031 - -
Div Payout % - - - - - 64.00% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 CAGR
Net Worth 17,595 15,018 16,271 16,739 19,063 16,809 0 -
NOSH 125,681 104,587 104,437 104,363 105,555 96,720 0 -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 CAGR
NP Margin -6.11% -22.24% -20.73% -19.40% 0.00% 11.29% 0.00% -
ROE -4.19% -10.12% -12.92% -18.29% 0.00% 9.59% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 CAGR
RPS 9.60 6.53 9.96 15.81 0.00 14.76 0.00 -
EPS -0.59 -1.45 -2.01 -2.93 0.00 1.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 1.07 0.00 -
NAPS 0.14 0.1436 0.1558 0.1604 0.1806 0.1738 0.00 -
Adjusted Per Share Value based on latest NOSH - 103,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 CAGR
RPS 0.84 0.48 0.73 1.15 0.00 1.00 0.00 -
EPS -0.05 -0.11 -0.15 -0.21 0.00 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.00 -
NAPS 0.0123 0.0105 0.0114 0.0117 0.0133 0.0117 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/09/06 - -
Price 0.12 0.27 0.09 0.09 0.10 0.20 0.00 -
P/RPS 1.25 4.13 0.90 0.57 0.00 1.35 0.00 -
P/EPS -20.45 -18.58 -4.47 -3.07 0.00 12.00 0.00 -
EY -4.89 -5.38 -22.37 -32.59 0.00 8.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.33 0.00 -
P/NAPS 0.86 1.88 0.58 0.56 0.55 1.15 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 CAGR
Date 29/08/12 12/08/11 26/08/10 25/08/09 28/08/08 29/11/06 - -
Price 0.11 0.21 0.08 0.08 0.14 0.19 0.00 -
P/RPS 1.15 3.21 0.80 0.51 0.00 1.29 0.00 -
P/EPS -18.75 -14.45 -3.97 -2.73 0.00 11.40 0.00 -
EY -5.33 -6.92 -25.17 -36.67 0.00 8.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.61 0.00 -
P/NAPS 0.79 1.46 0.51 0.50 0.78 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