[ASIAPLY] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -404.84%
YoY- -117.6%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 51,697 57,840 60,007 43,736 24,716 9,990 35,976 6.22%
PBT 387 915 562 -819 5,368 1,979 -13,915 -
Tax -164 -175 0 -126 0 0 0 -
NP 223 740 562 -945 5,368 1,979 -13,915 -
-
NP to SH 223 740 562 -945 5,368 1,979 -13,915 -
-
Tax Rate 42.38% 19.13% 0.00% - 0.00% 0.00% - -
Total Cost 51,474 57,100 59,445 44,681 19,348 8,011 49,891 0.52%
-
Net Worth 23,191 22,023 21,953 21,196 23,501 15,682 8,324 18.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 223 440 219 441 439 - - -
Div Payout % 100.00% 59.52% 39.06% 0.00% 8.18% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 23,191 22,023 21,953 21,196 23,501 15,682 8,324 18.60%
NOSH 89,200 88,095 87,812 88,317 87,855 87,955 87,902 0.24%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.43% 1.28% 0.94% -2.16% 21.72% 19.81% -38.68% -
ROE 0.96% 3.36% 2.56% -4.46% 22.84% 12.62% -167.16% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.96 65.66 68.34 49.52 28.13 11.36 40.93 5.96%
EPS 0.25 0.84 0.64 -1.07 6.11 2.25 -15.83 -
DPS 0.25 0.50 0.25 0.50 0.50 0.00 0.00 -
NAPS 0.26 0.25 0.25 0.24 0.2675 0.1783 0.0947 18.31%
Adjusted Per Share Value based on latest NOSH - 87,762
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.38 6.02 6.25 4.55 2.57 1.04 3.74 6.24%
EPS 0.02 0.08 0.06 -0.10 0.56 0.21 -1.45 -
DPS 0.02 0.05 0.02 0.05 0.05 0.00 0.00 -
NAPS 0.0241 0.0229 0.0229 0.0221 0.0245 0.0163 0.0087 18.49%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.175 0.11 0.14 0.18 0.20 0.17 0.24 -
P/RPS 0.30 0.17 0.20 0.36 0.71 1.50 0.59 -10.65%
P/EPS 70.00 13.10 21.88 -16.82 3.27 7.56 -1.52 -
EY 1.43 7.64 4.57 -5.94 30.55 13.24 -65.96 -
DY 1.43 4.55 1.79 2.78 2.50 0.00 0.00 -
P/NAPS 0.67 0.44 0.56 0.75 0.75 0.95 2.53 -19.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/01/13 22/02/12 25/01/11 08/02/10 26/02/09 26/02/08 -
Price 0.165 0.13 0.16 0.25 0.22 0.15 0.21 -
P/RPS 0.28 0.20 0.23 0.50 0.78 1.32 0.51 -9.50%
P/EPS 66.00 15.48 25.00 -23.36 3.60 6.67 -1.33 -
EY 1.52 6.46 4.00 -4.28 27.77 15.00 -75.38 -
DY 1.52 3.85 1.56 2.00 2.27 0.00 0.00 -
P/NAPS 0.63 0.52 0.64 1.04 0.82 0.84 2.22 -18.91%

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