[ASIAPLY] QoQ Quarter Result on 30-Sep-2014

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- -96.92%
YoY- -88.0%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,503 18,744 20,720 19,586 19,407 16,937 14,871 15.72%
PBT 523 617 39 36 365 437 182 102.51%
Tax -94 -243 -27 -27 -73 0 -76 15.26%
NP 429 374 12 9 292 437 106 154.61%
-
NP to SH 429 374 12 9 292 437 106 154.61%
-
Tax Rate 17.97% 39.38% 69.23% 75.00% 20.00% 0.00% 41.76% -
Total Cost 18,074 18,370 20,708 19,577 19,115 16,500 14,765 14.47%
-
Net Worth 22,763 22,613 30,000 23,399 23,006 22,723 22,966 -0.59%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 434 - - 221 437 - -
Div Payout % - 116.28% - - 75.76% 100.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 22,763 22,613 30,000 23,399 23,006 22,723 22,966 -0.59%
NOSH 87,551 86,976 120,000 90,000 88,484 87,400 88,333 -0.59%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.32% 2.00% 0.06% 0.05% 1.50% 2.58% 0.71% -
ROE 1.88% 1.65% 0.04% 0.04% 1.27% 1.92% 0.46% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.13 21.55 17.27 21.76 21.93 19.38 16.84 16.38%
EPS 0.49 0.43 0.01 0.01 0.33 0.50 0.12 156.13%
DPS 0.00 0.50 0.00 0.00 0.25 0.50 0.00 -
NAPS 0.26 0.26 0.25 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.93 1.96 2.16 2.04 2.02 1.77 1.55 15.78%
EPS 0.04 0.04 0.00 0.00 0.03 0.05 0.01 152.62%
DPS 0.00 0.05 0.00 0.00 0.02 0.05 0.00 -
NAPS 0.0237 0.0236 0.0313 0.0244 0.024 0.0237 0.024 -0.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.585 0.255 0.235 0.245 0.19 0.18 0.175 -
P/RPS 2.77 1.18 1.36 1.13 0.87 0.93 1.04 92.49%
P/EPS 119.39 59.30 2,350.00 2,450.00 57.58 36.00 145.83 -12.51%
EY 0.84 1.69 0.04 0.04 1.74 2.78 0.69 14.05%
DY 0.00 1.96 0.00 0.00 1.32 2.78 0.00 -
P/NAPS 2.25 0.98 0.94 0.94 0.73 0.69 0.67 124.75%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 25/05/15 26/02/15 20/11/14 28/08/14 26/05/14 25/02/14 -
Price 0.585 0.505 0.24 0.24 0.30 0.18 0.165 -
P/RPS 2.77 2.34 1.39 1.10 1.37 0.93 0.98 100.29%
P/EPS 119.39 117.44 2,400.00 2,400.00 90.91 36.00 137.50 -9.00%
EY 0.84 0.85 0.04 0.04 1.10 2.78 0.73 9.83%
DY 0.00 0.99 0.00 0.00 0.83 2.78 0.00 -
P/NAPS 2.25 1.94 0.96 0.92 1.15 0.69 0.63 134.19%

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