[ASIAPLY] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 294.03%
YoY- 151.27%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 78,331 55,016 24,887 14,156 46,042 52,867 42,798 10.59%
PBT 604 -909 8,665 5,971 -14,483 2,126 2,866 -22.84%
Tax 0 -1,351 -413 1,408 91 380 -679 -
NP 604 -2,260 8,252 7,379 -14,392 2,506 2,187 -19.29%
-
NP to SH 604 -2,260 8,252 7,379 -14,392 2,506 2,187 -19.29%
-
Tax Rate 0.00% - 4.77% -23.58% - -17.87% 23.69% -
Total Cost 77,727 57,276 16,635 6,777 60,434 50,361 40,611 11.42%
-
Net Worth 22,272 21,062 23,565 15,715 8,327 24,137 21,455 0.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 222 211 439 - - 1,312 - -
Div Payout % 36.88% 0.00% 5.33% - - 52.36% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 22,272 21,062 23,565 15,715 8,327 24,137 21,455 0.62%
NOSH 89,090 87,762 88,095 88,141 87,934 88,285 81,547 1.48%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.77% -4.11% 33.16% 52.13% -31.26% 4.74% 5.11% -
ROE 2.71% -10.73% 35.02% 46.95% -172.83% 10.38% 10.19% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 87.92 62.69 28.25 16.06 52.36 59.88 52.48 8.97%
EPS 0.68 -2.58 9.37 8.37 -16.37 2.84 2.68 -20.42%
DPS 0.25 0.24 0.50 0.00 0.00 1.50 0.00 -
NAPS 0.25 0.24 0.2675 0.1783 0.0947 0.2734 0.2631 -0.84%
Adjusted Per Share Value based on latest NOSH - 88,141
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 8.17 5.74 2.60 1.48 4.80 5.52 4.47 10.56%
EPS 0.06 -0.24 0.86 0.77 -1.50 0.26 0.23 -20.05%
DPS 0.02 0.02 0.05 0.00 0.00 0.14 0.00 -
NAPS 0.0232 0.022 0.0246 0.0164 0.0087 0.0252 0.0224 0.58%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.14 0.18 0.20 0.17 0.24 0.42 0.34 -
P/RPS 0.16 0.29 0.71 1.06 0.46 0.70 0.65 -20.82%
P/EPS 20.65 -6.99 2.14 2.03 -1.47 14.80 12.68 8.46%
EY 4.84 -14.31 46.84 49.25 -68.19 6.76 7.89 -7.81%
DY 1.79 1.34 2.50 0.00 0.00 3.57 0.00 -
P/NAPS 0.56 0.75 0.75 0.95 2.53 1.54 1.29 -12.97%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/01/11 08/02/10 26/02/09 26/02/08 26/02/07 - -
Price 0.16 0.25 0.22 0.15 0.21 0.57 0.00 -
P/RPS 0.18 0.40 0.78 0.93 0.40 0.95 0.00 -
P/EPS 23.60 -9.71 2.35 1.79 -1.28 20.08 0.00 -
EY 4.24 -10.30 42.58 55.81 -77.94 4.98 0.00 -
DY 1.56 0.96 2.27 0.00 0.00 2.63 0.00 -
P/NAPS 0.64 1.04 0.82 0.84 2.22 2.08 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