[ASIAPLY] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -48.41%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 78,459 19,407 19,668 20,802 21,339 13,222 5,302 59.73%
PBT 1,006 365 77 447 254 280 2,620 -15.32%
Tax -319 -73 -35 -89 0 -63 0 -
NP 687 292 42 358 254 217 2,620 -20.75%
-
NP to SH 687 292 42 358 254 217 2,620 -20.75%
-
Tax Rate 31.71% 20.00% 45.45% 19.91% 0.00% 22.50% 0.00% -
Total Cost 77,772 19,115 19,626 20,444 21,085 13,005 2,682 79.54%
-
Net Worth 22,899 23,006 21,839 21,829 21,020 21,700 21,206 1.34%
Dividend
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 660 221 - - - - - -
Div Payout % 96.15% 75.76% - - - - - -
Equity
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 22,899 23,006 21,839 21,829 21,020 21,700 21,206 1.34%
NOSH 88,076 88,484 83,999 87,317 87,586 86,800 87,919 0.03%
Ratio Analysis
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.88% 1.50% 0.21% 1.72% 1.19% 1.64% 49.42% -
ROE 3.00% 1.27% 0.19% 1.64% 1.21% 1.00% 12.35% -
Per Share
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 89.08 21.93 23.41 23.82 24.36 15.23 6.03 59.68%
EPS 0.78 0.33 0.05 0.41 0.29 0.25 2.98 -20.78%
DPS 0.75 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.25 0.24 0.25 0.2412 1.31%
Adjusted Per Share Value based on latest NOSH - 87,317
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.19 2.02 2.05 2.17 2.23 1.38 0.55 59.90%
EPS 0.07 0.03 0.00 0.04 0.03 0.02 0.27 -20.91%
DPS 0.07 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.024 0.0228 0.0228 0.0219 0.0226 0.0221 1.37%
Price Multiplier on Financial Quarter End Date
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/03/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.255 0.19 0.14 0.21 0.16 0.32 0.19 -
P/RPS 0.29 0.87 0.60 0.88 0.66 2.10 3.15 -33.93%
P/EPS 32.69 57.58 280.00 51.22 55.17 128.00 6.38 32.84%
EY 3.06 1.74 0.36 1.95 1.81 0.78 15.68 -24.72%
DY 2.94 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.73 0.54 0.84 0.67 1.28 0.79 3.81%
Price Multiplier on Announcement Date
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/05/15 28/08/14 28/08/13 29/08/12 25/08/11 25/08/10 26/08/09 -
Price 0.505 0.30 0.18 0.17 0.20 0.22 0.18 -
P/RPS 0.57 1.37 0.77 0.71 0.82 1.44 2.98 -24.98%
P/EPS 64.74 90.91 360.00 41.46 68.97 88.00 6.04 51.02%
EY 1.54 1.10 0.28 2.41 1.45 1.14 16.56 -33.82%
DY 1.49 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.15 0.69 0.68 0.83 0.88 0.75 17.96%

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