[APPASIA] YoY Annualized Quarter 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- -214.6%
YoY- 31.72%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Revenue 11,156 8,580 7,096 8,280 17,920 0 12,036 -1.11%
PBT -3,148 -2,020 -1,680 -3,692 -5,880 0 1,844 -
Tax 148 252 -140 -64 232 0 -52 -
NP -3,000 -1,768 -1,820 -3,756 -5,648 0 1,792 -
-
NP to SH -3,000 -1,768 -1,788 -3,772 -5,524 0 1,792 -
-
Tax Rate - - - - - - 2.82% -
Total Cost 14,156 10,348 8,916 12,036 23,568 0 10,244 4.90%
-
Net Worth 17,669 15,175 15,613 16,953 17,691 19,084 14,808 2.64%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Net Worth 17,669 15,175 15,613 16,953 17,691 19,084 14,808 2.64%
NOSH 127,118 105,238 103,953 104,777 104,621 104,629 81,454 6.80%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
NP Margin -26.89% -20.61% -25.65% -45.36% -31.52% 0.00% 14.89% -
ROE -16.98% -11.65% -11.45% -22.25% -31.22% 0.00% 12.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
RPS 8.78 8.15 6.83 7.90 17.13 0.00 14.78 -7.41%
EPS -2.36 -1.68 -1.72 -3.60 -5.28 0.00 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1442 0.1502 0.1618 0.1691 0.1824 0.1818 -3.89%
Adjusted Per Share Value based on latest NOSH - 104,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
RPS 0.81 0.62 0.52 0.60 1.30 0.00 0.87 -1.05%
EPS -0.22 -0.13 -0.13 -0.27 -0.40 0.00 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.011 0.0113 0.0123 0.0128 0.0139 0.0108 2.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 31/03/06 -
Price 0.10 0.14 0.08 0.09 0.12 0.16 0.28 -
P/RPS 1.14 1.72 1.17 1.14 0.70 0.00 1.89 -7.20%
P/EPS -4.24 -8.33 -4.65 -2.50 -2.27 0.00 12.73 -
EY -23.60 -12.00 -21.50 -40.00 -44.00 0.00 7.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.97 0.53 0.56 0.71 0.88 1.54 -10.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/06 CAGR
Date 28/02/13 27/02/12 24/02/11 24/02/10 27/02/09 28/02/08 25/05/06 -
Price 0.095 0.17 0.085 0.10 0.09 0.13 0.25 -
P/RPS 1.08 2.09 1.25 1.27 0.53 0.00 1.69 -6.41%
P/EPS -4.03 -10.12 -4.94 -2.78 -1.70 0.00 11.36 -
EY -24.84 -9.88 -20.24 -36.00 -58.67 0.00 8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.18 0.57 0.62 0.53 0.71 1.38 -9.94%

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