[ASIAPLY] YoY Quarter Result on 30-Sep-2013 [#2]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 78.57%
YoY- 1400.0%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 17,663 12,008 18,503 17,158 16,679 18,795 13,633 3.90%
PBT 632 1,222 523 128 5 112 156 23.01%
Tax -225 -581 -94 -53 0 0 -63 20.74%
NP 407 641 429 75 5 112 93 24.43%
-
NP to SH 407 641 429 75 5 112 93 24.43%
-
Tax Rate 35.60% 47.55% 17.97% 41.41% 0.00% 0.00% 40.38% -
Total Cost 17,256 11,367 18,074 17,083 16,674 18,683 13,540 3.65%
-
Net Worth 63,376 37,391 22,763 20,833 12,500 21,538 21,136 17.65%
Dividend
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 208 - - 211 -
Div Payout % - - - 277.78% - - 227.27% -
Equity
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 63,376 37,391 22,763 20,833 12,500 21,538 21,136 17.65%
NOSH 333,559 267,083 87,551 83,333 50,000 86,153 84,545 22.53%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.30% 5.34% 2.32% 0.44% 0.03% 0.60% 0.68% -
ROE 0.64% 1.71% 1.88% 0.36% 0.04% 0.52% 0.44% -
Per Share
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.30 4.50 21.13 20.59 33.36 21.82 16.13 -15.19%
EPS 0.12 0.24 0.49 0.09 0.01 0.13 0.11 1.29%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.25 -
NAPS 0.19 0.14 0.26 0.25 0.25 0.25 0.25 -3.98%
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.84 1.25 1.93 1.79 1.74 1.96 1.42 3.91%
EPS 0.04 0.07 0.04 0.01 0.00 0.01 0.01 22.78%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.02 -
NAPS 0.066 0.0389 0.0237 0.0217 0.013 0.0224 0.022 17.66%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/06/17 30/06/16 30/06/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.195 0.26 0.585 0.185 0.15 0.20 0.25 -
P/RPS 3.68 5.78 2.77 0.90 0.45 0.92 1.55 13.65%
P/EPS 159.81 108.33 119.39 205.56 1,500.00 153.85 227.27 -5.08%
EY 0.63 0.92 0.84 0.49 0.07 0.65 0.44 5.45%
DY 0.00 0.00 0.00 1.35 0.00 0.00 1.00 -
P/NAPS 1.03 1.86 2.25 0.74 0.60 0.80 1.00 0.43%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/08/17 30/08/16 14/08/15 26/11/13 28/11/12 22/11/11 26/11/10 -
Price 0.17 0.24 0.585 0.185 0.12 0.16 0.18 -
P/RPS 3.21 5.34 2.77 0.90 0.36 0.73 1.12 16.87%
P/EPS 139.32 100.00 119.39 205.56 1,200.00 123.08 163.64 -2.35%
EY 0.72 1.00 0.84 0.49 0.08 0.81 0.61 2.48%
DY 0.00 0.00 0.00 1.35 0.00 0.00 1.39 -
P/NAPS 0.89 1.71 2.25 0.74 0.48 0.64 0.72 3.18%

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