[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -227.06%
YoY- -105.97%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 40,141 47,968 49,310 51,740 48,606 51,385 54,714 -18.64%
PBT -9,952 -18,553 -2,716 -108 210 1,036 2,172 -
Tax 1,408 0 0 0 -125 -288 -432 -
NP -8,544 -18,553 -2,716 -108 85 748 1,740 -
-
NP to SH -8,544 -18,553 -2,716 -108 85 748 1,740 -
-
Tax Rate - - - - 59.52% 27.80% 19.89% -
Total Cost 48,685 66,521 52,026 51,848 48,521 50,637 52,974 -5.46%
-
Net Worth 13,709 8,324 20,943 22,743 21,251 23,965 24,333 -31.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - 419 1,753 1,757 -
Div Payout % - - - - 494.12% 234.38% 101.01% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 13,709 8,324 20,943 22,743 21,251 23,965 24,333 -31.76%
NOSH 87,991 87,902 88,181 90,000 83,999 87,656 87,878 0.08%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -21.28% -38.68% -5.51% -0.21% 0.17% 1.46% 3.18% -
ROE -62.32% -222.88% -12.97% -0.47% 0.40% 3.12% 7.15% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 45.62 54.57 55.92 57.49 57.86 58.62 62.26 -18.70%
EPS -9.71 -21.11 -3.08 -0.12 0.10 0.85 1.98 -
DPS 0.00 0.00 0.00 0.00 0.50 2.00 2.00 -
NAPS 0.1558 0.0947 0.2375 0.2527 0.253 0.2734 0.2769 -31.82%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.19 5.00 5.14 5.40 5.07 5.36 5.71 -18.62%
EPS -0.89 -1.94 -0.28 -0.01 0.01 0.08 0.18 -
DPS 0.00 0.00 0.00 0.00 0.04 0.18 0.18 -
NAPS 0.0143 0.0087 0.0218 0.0237 0.0222 0.025 0.0254 -31.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.23 0.24 0.27 0.49 0.41 0.42 0.43 -
P/RPS 0.50 0.44 0.48 0.85 0.71 0.72 0.69 -19.30%
P/EPS -2.37 -1.14 -8.77 -408.33 405.18 49.22 21.72 -
EY -42.22 -87.94 -11.41 -0.24 0.25 2.03 4.60 -
DY 0.00 0.00 0.00 0.00 1.22 4.76 4.65 -
P/NAPS 1.48 2.53 1.14 1.94 1.62 1.54 1.55 -3.03%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 21/11/07 28/08/07 24/05/07 26/02/07 23/11/06 -
Price 0.17 0.21 0.25 0.56 0.44 0.57 0.43 -
P/RPS 0.37 0.38 0.45 0.97 0.76 0.97 0.69 -33.97%
P/EPS -1.75 -0.99 -8.12 -466.67 434.82 66.80 21.72 -
EY -57.12 -100.51 -12.32 -0.21 0.23 1.50 4.60 -
DY 0.00 0.00 0.00 0.00 1.14 3.51 4.65 -
P/NAPS 1.09 2.22 1.05 2.22 1.74 2.08 1.55 -20.90%

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