[APPASIA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 54.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,104 20,142 15,630 14,277 10,222 12,036 9,675 9.64%
PBT -288 2,442 1,571 1,706 1,050 1,844 3,175 -
Tax 0 0 -113 -94 -8 -52 -355 -
NP -288 2,442 1,458 1,612 1,042 1,792 2,820 -
-
NP to SH -288 2,442 1,458 1,612 1,042 1,792 2,965 -
-
Tax Rate - 0.00% 7.19% 5.51% 0.76% 2.82% 11.18% -
Total Cost 11,392 17,700 14,172 12,665 9,180 10,244 6,855 40.43%
-
Net Worth 19,090 18,784 17,348 16,809 16,299 14,808 12,931 29.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 788 1,031 1,488 - - -
Div Payout % - - 54.05% 64.00% 142.86% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 19,090 18,784 17,348 16,809 16,299 14,808 12,931 29.74%
NOSH 109,090 104,358 98,513 96,720 93,035 81,454 1,552 1616.50%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.59% 12.12% 9.33% 11.29% 10.19% 14.89% 29.15% -
ROE -1.51% 13.00% 8.40% 9.59% 6.39% 12.10% 22.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.18 19.30 15.87 14.76 10.99 14.78 623.25 -93.61%
EPS -0.26 2.34 1.48 1.67 1.12 2.20 191.00 -
DPS 0.00 0.00 0.80 1.07 1.60 0.00 0.00 -
NAPS 0.175 0.18 0.1761 0.1738 0.1752 0.1818 8.33 -92.43%
Adjusted Per Share Value based on latest NOSH - 104,393
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.81 1.46 1.14 1.04 0.74 0.87 0.70 10.24%
EPS -0.02 0.18 0.11 0.12 0.08 0.13 0.22 -
DPS 0.00 0.00 0.06 0.07 0.11 0.00 0.00 -
NAPS 0.0139 0.0136 0.0126 0.0122 0.0118 0.0108 0.0094 29.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - -
Price 0.20 0.23 0.18 0.20 0.26 0.28 0.00 -
P/RPS 1.96 1.19 1.13 1.35 2.37 1.89 0.00 -
P/EPS -75.76 9.83 12.16 12.00 23.21 12.73 0.00 -
EY -1.32 10.17 8.22 8.33 4.31 7.86 0.00 -
DY 0.00 0.00 4.44 5.33 6.15 0.00 0.00 -
P/NAPS 1.14 1.28 1.02 1.15 1.48 1.54 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 23/02/07 29/11/06 30/08/06 25/05/06 15/03/06 -
Price 0.15 0.20 0.27 0.19 0.21 0.25 0.00 -
P/RPS 1.47 1.04 1.70 1.29 1.91 1.69 0.00 -
P/EPS -56.82 8.55 18.24 11.40 18.75 11.36 0.00 -
EY -1.76 11.70 5.48 8.77 5.33 8.80 0.00 -
DY 0.00 0.00 2.96 5.61 7.62 0.00 0.00 -
P/NAPS 0.86 1.11 1.53 1.09 1.20 1.38 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