[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -56.24%
YoY- -33.23%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 48,606 51,385 54,714 63,264 57,126 57,064 56,162 -9.19%
PBT 210 1,036 2,172 2,512 4,267 3,821 3,830 -85.59%
Tax -125 -288 -432 -704 -135 -905 -826 -71.63%
NP 85 748 1,740 1,808 4,132 2,916 3,004 -90.73%
-
NP to SH 85 748 1,740 1,808 4,132 2,916 3,004 -90.73%
-
Tax Rate 59.52% 27.80% 19.89% 28.03% 3.16% 23.68% 21.57% -
Total Cost 48,521 50,637 52,974 61,456 52,994 54,148 53,158 -5.90%
-
Net Worth 21,251 23,965 24,333 24,124 20,221 18,742 14,446 29.37%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 419 1,753 1,757 - - - - -
Div Payout % 494.12% 234.38% 101.01% - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 21,251 23,965 24,333 24,124 20,221 18,742 14,446 29.37%
NOSH 83,999 87,656 87,878 88,627 75,677 71,237 65,877 17.60%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.17% 1.46% 3.18% 2.86% 7.23% 5.11% 5.35% -
ROE 0.40% 3.12% 7.15% 7.49% 20.43% 15.56% 20.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 57.86 58.62 62.26 71.38 75.49 80.10 85.25 -22.78%
EPS 0.10 0.85 1.98 2.04 5.46 4.09 4.56 -92.18%
DPS 0.50 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.253 0.2734 0.2769 0.2722 0.2672 0.2631 0.2193 10.00%
Adjusted Per Share Value based on latest NOSH - 88,627
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.07 5.36 5.71 6.60 5.96 5.95 5.86 -9.21%
EPS 0.01 0.08 0.18 0.19 0.43 0.30 0.31 -89.88%
DPS 0.04 0.18 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.0222 0.025 0.0254 0.0252 0.0211 0.0196 0.0151 29.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.41 0.42 0.43 0.41 0.36 0.34 0.00 -
P/RPS 0.71 0.72 0.69 0.57 0.48 0.42 0.00 -
P/EPS 405.18 49.22 21.72 20.10 6.59 8.31 0.00 -
EY 0.25 2.03 4.60 4.98 15.17 12.04 0.00 -
DY 1.22 4.76 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.54 1.55 1.51 1.35 1.29 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 26/02/07 23/11/06 23/08/06 01/06/06 21/02/06 25/11/05 -
Price 0.44 0.57 0.43 0.44 0.41 0.40 0.34 -
P/RPS 0.76 0.97 0.69 0.62 0.54 0.50 0.40 53.46%
P/EPS 434.82 66.80 21.72 21.57 7.51 9.77 7.46 1407.03%
EY 0.23 1.50 4.60 4.64 13.32 10.23 13.41 -93.36%
DY 1.14 3.51 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.08 1.55 1.62 1.53 1.52 1.55 8.02%

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