[APPASIA] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 36.53%
YoY- 41.33%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Revenue 15,764 8,727 10,062 14,170 14,359 13,001 3,009 27.76%
PBT -98 -695 -1,479 -957 -1,398 700 461 -
Tax -138 77 249 111 77 -91 -13 41.83%
NP -236 -618 -1,230 -846 -1,321 609 448 -
-
NP to SH -236 -618 -1,220 -761 -1,297 565 448 -
-
Tax Rate - - - - - 13.00% 2.82% -
Total Cost 16,000 9,345 11,292 15,016 15,680 12,392 2,561 31.13%
-
Net Worth 17,669 15,175 15,613 16,953 17,691 19,016 14,808 2.64%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Net Worth 17,669 15,175 15,613 16,953 17,691 19,016 14,808 2.64%
NOSH 127,118 105,238 103,953 104,777 104,621 104,714 81,454 6.80%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
NP Margin -1.50% -7.08% -12.22% -5.97% -9.20% 4.68% 14.89% -
ROE -1.34% -4.07% -7.81% -4.49% -7.33% 2.97% 3.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
RPS 12.40 8.29 9.68 13.52 13.72 12.42 3.69 19.64%
EPS -0.19 -0.59 -1.17 -0.73 -1.24 0.54 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1442 0.1502 0.1618 0.1691 0.1816 0.1818 -3.89%
Adjusted Per Share Value based on latest NOSH - 104,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
RPS 1.31 0.73 0.84 1.18 1.20 1.08 0.25 27.76%
EPS -0.02 -0.05 -0.10 -0.06 -0.11 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0126 0.013 0.0141 0.0147 0.0158 0.0123 2.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 31/03/06 -
Price 0.10 0.14 0.08 0.09 0.12 0.16 0.28 -
P/RPS 0.81 1.69 0.83 0.67 0.87 1.29 7.58 -28.16%
P/EPS -53.86 -23.84 -6.82 -12.39 -9.68 29.65 50.91 -
EY -1.86 -4.19 -14.67 -8.07 -10.33 3.37 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.97 0.53 0.56 0.71 0.88 1.54 -10.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Date 28/02/13 27/02/12 24/02/11 24/02/10 27/02/09 28/02/08 - -
Price 0.095 0.17 0.085 0.10 0.09 0.13 0.00 -
P/RPS 0.77 2.05 0.88 0.74 0.66 1.05 0.00 -
P/EPS -51.17 -28.95 -7.24 -13.77 -7.26 24.09 0.00 -
EY -1.95 -3.45 -13.81 -7.26 -13.77 4.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.18 0.57 0.62 0.53 0.72 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