[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 588.41%
YoY- 84.78%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 95,068 84,188 86,089 92,788 93,920 80,523 76,384 15.72%
PBT -1,964 -7,865 -968 2,738 1,448 17,598 8,168 -
Tax -168 -10 -21 -480 -1,124 -1,976 -1,905 -80.21%
NP -2,132 -7,875 -989 2,258 324 15,622 6,262 -
-
NP to SH -1,944 -7,998 -988 2,258 328 15,664 6,250 -
-
Tax Rate - - - 17.53% 77.62% 11.23% 23.32% -
Total Cost 97,200 92,063 87,078 90,530 93,596 64,901 70,121 24.34%
-
Net Worth 165,972 165,843 165,828 154,051 151,568 129,515 108,496 32.79%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 165,972 165,843 165,828 154,051 151,568 129,515 108,496 32.79%
NOSH 873,459 873,289 872,789 872,783 797,723 797,070 683,106 17.82%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -2.24% -9.35% -1.15% 2.43% 0.34% 19.40% 8.20% -
ROE -1.17% -4.82% -0.60% 1.47% 0.22% 12.09% 5.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.88 9.65 9.86 11.44 11.77 11.19 13.38 -12.89%
EPS -0.24 -1.33 -17.33 0.40 0.04 2.81 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.18 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 872,783
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.90 8.76 8.96 9.66 9.78 8.38 7.95 15.76%
EPS -0.20 -0.83 -0.10 0.24 0.03 1.63 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.1726 0.1726 0.1604 0.1578 0.1348 0.1129 32.84%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.155 0.16 0.18 0.28 0.355 0.27 0.435 -
P/RPS 1.42 1.66 1.82 2.45 3.02 2.41 3.25 -42.44%
P/EPS -69.65 -17.46 -159.01 100.54 863.39 12.40 39.74 -
EY -1.44 -5.73 -0.63 0.99 0.12 8.06 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.95 1.47 1.87 1.50 2.29 -49.60%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 22/02/22 25/11/21 27/08/21 27/05/21 25/02/21 28/10/20 -
Price 0.13 0.16 0.16 0.22 0.29 0.33 0.43 -
P/RPS 1.19 1.66 1.62 1.92 2.46 2.95 3.21 -48.42%
P/EPS -58.42 -17.46 -141.34 79.00 705.31 15.16 39.28 -
EY -1.71 -5.73 -0.71 1.27 0.14 6.60 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.84 1.16 1.53 1.83 2.26 -55.13%

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