[APPASIA] QoQ Annualized Quarter Result on 31-Dec-2013

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- -9.09%
YoY- 50.69%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,880 6,822 14,726 14,737 13,509 14,713 16,126 -27.84%
PBT -13,065 -18,004 -3,040 -1,545 -1,417 -906 -1,540 315.42%
Tax 30 0 0 66 61 0 54 -32.39%
NP -13,034 -18,004 -3,040 -1,479 -1,356 -906 -1,486 324.74%
-
NP to SH -13,034 -18,004 -3,040 -1,479 -1,356 -906 -1,486 324.74%
-
Tax Rate - - - - - - - -
Total Cost 22,914 24,826 17,766 16,216 14,865 15,619 17,612 19.15%
-
Net Worth 7,329 7,857 16,664 16,215 16,981 17,566 17,504 -44.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,329 7,857 16,664 16,215 16,981 17,566 17,504 -44.00%
NOSH 126,364 126,323 139,449 127,076 126,542 125,925 125,932 0.22%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -131.93% -263.91% -20.64% -10.04% -10.04% -6.16% -9.21% -
ROE -177.85% -229.14% -18.24% -9.12% -7.98% -5.16% -8.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.82 5.40 10.56 11.60 10.68 11.68 12.81 -28.01%
EPS -9.41 -13.12 -2.18 -1.17 -1.07 0.72 -1.18 298.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0622 0.1195 0.1276 0.1342 0.1395 0.139 -44.13%
Adjusted Per Share Value based on latest NOSH - 127,076
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.68 0.47 1.02 1.02 0.93 1.02 1.12 -28.27%
EPS -0.90 -1.25 -0.21 -0.10 -0.09 -0.06 -0.10 332.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0051 0.0054 0.0115 0.0112 0.0118 0.0122 0.0121 -43.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.30 0.205 0.105 0.115 0.10 0.09 -
P/RPS 4.03 5.56 1.94 0.91 1.08 0.86 0.70 220.87%
P/EPS -3.05 -2.10 -9.40 -9.02 -10.73 -13.89 -7.63 -45.70%
EY -32.75 -47.51 -10.63 -11.09 -9.32 -7.20 -13.11 84.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 4.82 1.72 0.82 0.86 0.72 0.65 311.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 20/05/14 26/02/14 28/11/13 28/08/13 30/05/13 -
Price 0.31 0.295 0.275 0.23 0.115 0.11 0.10 -
P/RPS 3.96 5.46 2.60 1.98 1.08 0.94 0.78 195.10%
P/EPS -3.01 -2.07 -12.61 -19.76 -10.73 -15.28 -8.47 -49.79%
EY -33.27 -48.31 -7.93 -5.06 -9.32 -6.55 -11.80 99.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 4.74 2.30 1.80 0.86 0.79 0.72 279.84%

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