[APPASIA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 106.45%
YoY- 156.05%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 10,096 8,326 5,391 3,482 14,927 7,410 3,411 105.74%
PBT -5,059 -3,051 -1,924 852 -13,337 -9,799 -9,002 -31.82%
Tax -29 -2 0 0 136 23 0 -
NP -5,088 -3,053 -1,924 852 -13,201 -9,776 -9,002 -31.56%
-
NP to SH -5,088 -3,051 -1,924 852 -13,201 -9,776 -9,002 -31.56%
-
Tax Rate - - - 0.00% - - - -
Total Cost 15,184 11,379 7,315 2,630 28,128 17,186 12,413 14.33%
-
Net Worth 15,291 17,382 18,459 18,908 4,926 7,329 7,857 55.68%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 15,291 17,382 18,459 18,908 4,926 7,329 7,857 55.68%
NOSH 279,560 279,908 278,840 274,838 135,724 126,364 126,323 69.57%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -50.40% -36.67% -35.69% 24.47% -88.44% -131.93% -263.91% -
ROE -33.27% -17.55% -10.42% 4.51% -267.94% -133.39% -114.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.61 2.97 1.93 1.27 11.00 5.86 2.70 21.30%
EPS -1.82 -1.09 -0.69 0.31 -9.73 -7.06 -6.56 -57.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0621 0.0662 0.0688 0.0363 0.058 0.0622 -8.18%
Adjusted Per Share Value based on latest NOSH - 274,838
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.70 0.58 0.38 0.24 1.04 0.52 0.24 103.74%
EPS -0.36 -0.21 -0.13 0.06 -0.92 -0.68 -0.63 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0121 0.0129 0.0132 0.0034 0.0051 0.0055 55.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.14 0.16 0.23 0.22 0.155 0.315 0.30 -
P/RPS 3.88 5.38 11.90 17.36 1.41 5.37 11.11 -50.31%
P/EPS -7.69 -14.68 -33.33 70.97 -1.59 -4.07 -4.21 49.26%
EY -13.00 -6.81 -3.00 1.41 -62.75 -24.56 -23.75 -33.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.58 3.47 3.20 4.27 5.43 4.82 -34.34%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 26/08/15 18/05/15 17/02/15 25/11/14 26/08/14 -
Price 0.135 0.155 0.165 0.265 0.235 0.31 0.295 -
P/RPS 3.74 5.21 8.53 20.92 2.14 5.29 10.93 -50.98%
P/EPS -7.42 -14.22 -23.91 85.48 -2.42 -4.01 -4.14 47.39%
EY -13.48 -7.03 -4.18 1.17 -41.39 -24.96 -24.16 -32.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.50 2.49 3.85 6.47 5.34 4.74 -35.16%

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