[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 307.59%
YoY- -84.0%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 65,504 83,245 76,618 72,018 73,384 58,153 59,350 6.80%
PBT 96 951 620 1,546 564 5,740 6,004 -93.66%
Tax -392 -373 -832 -890 -880 -1,624 -2,169 -68.06%
NP -296 578 -212 656 -316 4,116 3,834 -
-
NP to SH -208 578 -212 656 -316 4,116 3,834 -
-
Tax Rate 408.33% 39.22% 134.19% 57.57% 156.03% 28.29% 36.13% -
Total Cost 65,800 82,667 76,830 71,362 73,700 54,037 55,516 12.00%
-
Net Worth 85,069 80,054 63,376 63,376 75,050 55,886 48,859 44.77%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 8,506 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 85,069 80,054 63,376 63,376 75,050 55,886 48,859 44.77%
NOSH 425,348 333,559 333,559 333,559 395,000 303,190 303,190 25.34%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -0.45% 0.69% -0.28% 0.91% -0.43% 7.08% 6.46% -
ROE -0.24% 0.72% -0.33% 1.04% -0.42% 7.36% 7.85% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.40 24.96 22.97 21.59 18.58 20.81 21.86 -20.84%
EPS -0.04 0.17 -0.07 0.20 -0.08 1.47 1.41 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.19 0.19 0.19 0.20 0.18 7.28%
Adjusted Per Share Value based on latest NOSH - 333,559
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.82 8.67 7.98 7.50 7.64 6.05 6.18 6.79%
EPS -0.02 0.06 -0.02 0.07 -0.03 0.43 0.40 -
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0833 0.066 0.066 0.0781 0.0582 0.0509 44.75%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.105 0.135 0.17 0.195 0.19 0.15 0.215 -
P/RPS 0.68 0.54 0.74 0.90 1.02 0.72 0.98 -21.64%
P/EPS -214.72 77.91 -267.48 99.15 -237.50 10.18 15.22 -
EY -0.47 1.28 -0.37 1.01 -0.42 9.82 6.57 -
DY 19.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.89 1.03 1.00 0.75 1.19 -41.70%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 21/11/17 25/08/17 25/05/17 27/02/17 01/12/16 -
Price 0.09 0.115 0.12 0.17 0.235 0.16 0.15 -
P/RPS 0.58 0.46 0.52 0.79 1.26 0.77 0.69 -10.94%
P/EPS -184.05 66.37 -188.81 86.44 -293.75 10.86 10.62 -
EY -0.54 1.51 -0.53 1.16 -0.34 9.21 9.42 -
DY 22.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.63 0.89 1.24 0.80 0.83 -33.53%

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