[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -20.27%
YoY- -203.54%
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 117,660 92,083 96,257 94,314 95,068 84,188 86,089 23.17%
PBT -8,736 -11,536 -6,414 -3,272 -1,964 -7,865 -968 334.05%
Tax -452 1,554 481 870 -168 -10 -21 675.22%
NP -9,188 -9,982 -5,933 -2,402 -2,132 -7,875 -989 342.52%
-
NP to SH -8,996 -9,934 -5,884 -2,338 -1,944 -7,998 -988 336.62%
-
Tax Rate - - - - - - - -
Total Cost 126,848 102,065 102,190 96,716 97,200 92,063 87,078 28.53%
-
Net Worth 134,190 135,133 140,107 148,632 165,972 165,843 165,828 -13.17%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 134,190 135,133 140,107 148,632 165,972 165,843 165,828 -13.17%
NOSH 958,503 958,353 876,048 875,175 873,459 873,289 872,789 6.45%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -7.81% -10.84% -6.16% -2.55% -2.24% -9.35% -1.15% -
ROE -6.70% -7.35% -4.20% -1.57% -1.17% -4.82% -0.60% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.28 10.22 10.99 10.79 10.88 9.65 9.86 15.77%
EPS -0.92 -1.13 -0.67 -0.26 -0.24 -1.33 -17.33 -85.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.16 0.17 0.19 0.19 0.19 -18.43%
Adjusted Per Share Value based on latest NOSH - 875,175
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.25 9.59 10.02 9.82 9.90 8.76 8.96 23.20%
EPS -0.94 -1.03 -0.61 -0.24 -0.20 -0.83 -0.10 346.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1397 0.1407 0.1458 0.1547 0.1728 0.1726 0.1726 -13.16%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.10 0.11 0.105 0.12 0.155 0.16 0.18 -
P/RPS 0.81 1.08 0.96 1.11 1.42 1.66 1.82 -41.73%
P/EPS -10.65 -9.98 -15.63 -44.87 -69.65 -17.46 -159.01 -83.53%
EY -9.39 -10.02 -6.40 -2.23 -1.44 -5.73 -0.63 506.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.66 0.71 0.82 0.84 0.95 -17.65%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 25/11/22 26/08/22 27/05/22 22/02/22 25/11/21 -
Price 0.08 0.11 0.125 0.125 0.13 0.16 0.16 -
P/RPS 0.65 1.08 1.14 1.16 1.19 1.66 1.62 -45.63%
P/EPS -8.52 -9.98 -18.60 -46.74 -58.42 -17.46 -141.34 -84.65%
EY -11.73 -10.02 -5.38 -2.14 -1.71 -5.73 -0.71 549.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.78 0.74 0.68 0.84 0.84 -22.79%

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