[APPASIA] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 36.53%
YoY- 41.33%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,358 12,003 14,292 14,170 16,580 14,817 13,152 -14.70%
PBT -1,982 -575 -393 -957 -1,504 -2,373 -2,593 -16.38%
Tax 268 40 109 111 185 124 147 49.18%
NP -1,714 -535 -284 -846 -1,319 -2,249 -2,446 -21.09%
-
NP to SH -1,716 -480 -217 -761 -1,199 -2,117 -2,375 -19.46%
-
Tax Rate - - - - - - - -
Total Cost 12,072 12,538 14,576 15,016 17,899 17,066 15,598 -15.69%
-
Net Worth 16,508 16,915 16,476 16,953 17,854 16,663 16,488 0.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 16,508 16,915 16,476 16,953 17,854 16,663 16,488 0.08%
NOSH 106,923 108,571 105,283 104,777 104,476 103,888 103,962 1.88%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -16.55% -4.46% -1.99% -5.97% -7.96% -15.18% -18.60% -
ROE -10.39% -2.84% -1.32% -4.49% -6.72% -12.70% -14.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.69 11.06 13.57 13.52 15.87 14.26 12.65 -16.26%
EPS -1.60 -0.44 -0.21 -0.73 -1.15 -2.04 -2.28 -21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1544 0.1558 0.1565 0.1618 0.1709 0.1604 0.1586 -1.77%
Adjusted Per Share Value based on latest NOSH - 104,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.77 0.90 1.07 1.06 1.24 1.11 0.98 -14.83%
EPS -0.13 -0.04 -0.02 -0.06 -0.09 -0.16 -0.18 -19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0126 0.0123 0.0127 0.0133 0.0125 0.0123 0.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.08 0.09 0.10 0.09 0.09 0.09 0.12 -
P/RPS 0.83 0.81 0.74 0.67 0.57 0.63 0.95 -8.60%
P/EPS -4.98 -20.36 -48.52 -12.39 -7.84 -4.42 -5.25 -3.45%
EY -20.06 -4.91 -2.06 -8.07 -12.75 -22.64 -19.04 3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.64 0.56 0.53 0.56 0.76 -22.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 24/02/10 30/11/09 25/08/09 26/05/09 -
Price 0.08 0.08 0.09 0.10 0.09 0.08 0.09 -
P/RPS 0.83 0.72 0.66 0.74 0.57 0.56 0.71 10.96%
P/EPS -4.98 -18.10 -43.67 -13.77 -7.84 -3.93 -3.94 16.88%
EY -20.06 -5.53 -2.29 -7.26 -12.75 -25.47 -25.38 -14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.58 0.62 0.53 0.50 0.57 -5.93%

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