[ASIAPLY] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 150.6%
YoY- 409.99%
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 86,089 92,788 93,920 80,523 76,384 54,338 59,180 28.35%
PBT -968 2,738 1,448 17,598 8,168 1,474 -832 10.61%
Tax -21 -480 -1,124 -1,976 -1,905 -252 -148 -72.76%
NP -989 2,258 324 15,622 6,262 1,222 -980 0.61%
-
NP to SH -988 2,258 328 15,664 6,250 1,222 -980 0.54%
-
Tax Rate - 17.53% 77.62% 11.23% 23.32% 17.10% - -
Total Cost 87,078 90,530 93,596 64,901 70,121 53,116 60,160 27.92%
-
Net Worth 165,828 154,051 151,568 129,515 108,496 73,640 77,837 65.49%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 165,828 154,051 151,568 129,515 108,496 73,640 77,837 65.49%
NOSH 872,789 872,783 797,723 797,070 683,106 486,401 457,868 53.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1.15% 2.43% 0.34% 19.40% 8.20% 2.25% -1.66% -
ROE -0.60% 1.47% 0.22% 12.09% 5.76% 1.66% -1.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.86 11.44 11.77 11.19 13.38 11.81 12.93 -16.51%
EPS -17.33 0.40 0.04 2.81 1.25 0.26 -0.20 1852.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.19 0.16 0.17 7.68%
Adjusted Per Share Value based on latest NOSH - 797,070
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.98 9.68 9.80 8.40 7.97 5.67 6.17 28.39%
EPS -0.10 0.24 0.03 1.63 0.65 0.13 -0.10 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.173 0.1607 0.1581 0.1351 0.1132 0.0768 0.0812 65.49%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.18 0.28 0.355 0.27 0.435 0.17 0.035 -
P/RPS 1.82 2.45 3.02 2.41 3.25 1.44 0.27 256.42%
P/EPS -159.01 100.54 863.39 12.40 39.74 64.03 -16.35 354.99%
EY -0.63 0.99 0.12 8.06 2.52 1.56 -6.12 -78.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.47 1.87 1.50 2.29 1.06 0.21 173.27%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 27/05/21 25/02/21 28/10/20 06/08/20 25/06/20 -
Price 0.16 0.22 0.29 0.33 0.43 0.565 0.145 -
P/RPS 1.62 1.92 2.46 2.95 3.21 4.79 1.12 27.86%
P/EPS -141.34 79.00 705.31 15.16 39.28 212.80 -67.75 63.19%
EY -0.71 1.27 0.14 6.60 2.55 0.47 -1.48 -38.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.16 1.53 1.83 2.26 3.53 0.85 -0.78%

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