[ASIAPLY] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 42.95%
YoY- -76.99%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 76,384 54,338 59,180 73,112 72,858 68,874 69,372 6.61%
PBT 8,168 1,474 -832 -4,028 -3,196 -4,456 -4,748 -
Tax -1,905 -252 -148 -1,025 -5,661 -4,572 -112 557.97%
NP 6,262 1,222 -980 -5,053 -8,857 -9,028 -4,860 -
-
NP to SH 6,250 1,222 -980 -5,053 -8,857 -9,028 -4,860 -
-
Tax Rate 23.32% 17.10% - - - - - -
Total Cost 70,121 53,116 60,160 78,165 81,715 77,902 74,232 -3.71%
-
Net Worth 108,496 73,640 77,837 77,812 77,452 81,415 85,336 17.30%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 108,496 73,640 77,837 77,812 77,452 81,415 85,336 17.30%
NOSH 683,106 486,401 457,868 457,718 455,097 452,307 449,141 32.15%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.20% 2.25% -1.66% -6.91% -12.16% -13.11% -7.01% -
ROE 5.76% 1.66% -1.26% -6.49% -11.44% -11.09% -5.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.38 11.81 12.93 15.97 15.99 15.23 15.45 -9.12%
EPS 1.25 0.26 -0.20 -1.10 -1.95 -2.00 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.16 0.17 0.17 0.17 0.18 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 457,718
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.97 5.67 6.17 7.63 7.60 7.19 7.24 6.59%
EPS 0.65 0.13 -0.10 -0.53 -0.92 -0.94 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.0768 0.0812 0.0812 0.0808 0.0849 0.089 17.34%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.435 0.17 0.035 0.06 0.07 0.065 0.075 -
P/RPS 3.25 1.44 0.27 0.38 0.44 0.43 0.49 251.79%
P/EPS 39.74 64.03 -16.35 -5.44 -3.60 -3.26 -6.93 -
EY 2.52 1.56 -6.12 -18.40 -27.77 -30.71 -14.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.06 0.21 0.35 0.41 0.36 0.39 224.42%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 28/10/20 06/08/20 25/06/20 28/02/20 27/11/19 16/08/19 30/05/19 -
Price 0.43 0.565 0.145 0.05 0.06 0.06 0.065 -
P/RPS 3.21 4.79 1.12 0.31 0.38 0.39 0.42 286.57%
P/EPS 39.28 212.80 -67.75 -4.53 -3.09 -3.01 -6.01 -
EY 2.55 0.47 -1.48 -22.08 -32.40 -33.27 -16.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.53 0.85 0.29 0.35 0.33 0.34 252.30%

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