[APPASIA] YoY TTM Result on 30-Jun-2011 [#3]

Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 7.5%
YoY- -164.79%
View:
Show?
TTM Result
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 12,651 17,108 12,278 7,683 12,003 14,817 15,813 -3.50%
PBT -10,625 36 -15 -1,460 -575 -2,373 660 -
Tax 23 -91 -29 223 40 124 8 18.39%
NP -10,602 -55 -44 -1,237 -535 -2,249 668 -
-
NP to SH -10,602 -55 -44 -1,271 -480 -2,117 590 -
-
Tax Rate - 252.78% - - - - -1.21% -
Total Cost 23,253 17,163 12,322 8,920 12,538 17,066 15,145 7.09%
-
Net Worth 8,016 17,577 17,775 12,924 16,915 16,663 18,317 -12.37%
Dividend
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 8,016 17,577 17,775 12,924 16,915 16,663 18,317 -12.37%
NOSH 138,214 125,999 126,969 90,000 108,571 103,888 101,428 5.07%
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -83.80% -0.32% -0.36% -16.10% -4.46% -15.18% 4.22% -
ROE -132.25% -0.31% -0.25% -9.83% -2.84% -12.70% 3.22% -
Per Share
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.15 13.58 9.67 8.54 11.06 14.26 15.59 -8.16%
EPS -7.67 -0.04 -0.03 -1.41 -0.44 -2.04 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.1395 0.14 0.1436 0.1558 0.1604 0.1806 -16.60%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.92 1.24 0.89 0.56 0.87 1.07 1.15 -3.50%
EPS -0.77 0.00 0.00 -0.09 -0.03 -0.15 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0128 0.0129 0.0094 0.0123 0.0121 0.0133 -12.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.315 0.10 0.12 0.27 0.09 0.09 0.10 -
P/RPS 3.44 0.74 1.24 3.16 0.81 0.63 0.64 30.84%
P/EPS -4.11 -229.09 -346.28 -19.12 -20.36 -4.42 17.19 -
EY -24.35 -0.44 -0.29 -5.23 -4.91 -22.64 5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 0.72 0.86 1.88 0.58 0.56 0.55 44.20%
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/11/14 28/08/13 29/08/12 12/08/11 26/08/10 25/08/09 28/08/08 -
Price 0.31 0.11 0.11 0.21 0.08 0.08 0.14 -
P/RPS 3.39 0.81 1.14 2.46 0.72 0.56 0.90 23.61%
P/EPS -4.04 -252.00 -317.42 -14.87 -18.10 -3.93 24.07 -
EY -24.74 -0.40 -0.32 -6.72 -5.53 -25.47 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 0.79 0.79 1.46 0.51 0.50 0.78 36.00%

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