[APPASIA] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 589.02%
YoY- -61.27%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 15,725 15,813 12,775 13,001 12,077 15,146 15,978 -1.05%
PBT 1,111 660 298 700 -47 927 1,518 -18.74%
Tax -246 8 -113 -91 132 -108 -100 81.93%
NP 865 668 185 609 85 819 1,418 -28.00%
-
NP to SH 817 590 134 565 82 819 1,418 -30.68%
-
Tax Rate 22.14% -1.21% 37.92% 13.00% - 11.65% 6.59% -
Total Cost 14,860 15,145 12,590 12,392 11,992 14,327 14,560 1.36%
-
Net Worth 19,205 18,317 21,756 19,016 16,848 18,444 18,784 1.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - 822 -
Div Payout % - - - - - - 58.03% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 19,205 18,317 21,756 19,016 16,848 18,444 18,784 1.48%
NOSH 105,294 101,428 120,000 104,714 95,999 105,400 104,358 0.59%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.50% 4.22% 1.45% 4.68% 0.70% 5.41% 8.87% -
ROE 4.25% 3.22% 0.62% 2.97% 0.49% 4.44% 7.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.93 15.59 10.65 12.42 12.58 14.37 15.31 -1.65%
EPS 0.78 0.58 0.11 0.54 0.09 0.78 1.36 -30.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.1824 0.1806 0.1813 0.1816 0.1755 0.175 0.18 0.88%
Adjusted Per Share Value based on latest NOSH - 104,714
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.14 1.15 0.93 0.94 0.88 1.10 1.16 -1.14%
EPS 0.06 0.04 0.01 0.04 0.01 0.06 0.10 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0139 0.0133 0.0158 0.0138 0.0122 0.0134 0.0136 1.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.14 0.10 0.11 0.16 0.14 0.20 0.23 -
P/RPS 0.94 0.64 1.03 1.29 1.11 1.39 1.50 -26.70%
P/EPS 18.04 17.19 98.51 29.65 163.90 25.74 16.93 4.31%
EY 5.54 5.82 1.02 3.37 0.61 3.89 5.91 -4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.48 -
P/NAPS 0.77 0.55 0.61 0.88 0.80 1.14 1.28 -28.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 -
Price 0.11 0.14 0.09 0.13 0.18 0.15 0.20 -
P/RPS 0.74 0.90 0.85 1.05 1.43 1.04 1.31 -31.59%
P/EPS 14.18 24.07 80.60 24.09 210.73 19.30 14.72 -2.45%
EY 7.05 4.15 1.24 4.15 0.47 5.18 6.79 2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.60 0.78 0.50 0.72 1.03 0.86 1.11 -33.56%

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