[ASIAPLY] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -107.68%
YoY- -105.61%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 83,245 76,618 72,018 73,384 58,153 59,350 61,026 22.92%
PBT 951 620 1,546 564 5,740 6,004 6,486 -72.09%
Tax -373 -832 -890 -880 -1,624 -2,169 -2,386 -70.88%
NP 578 -212 656 -316 4,116 3,834 4,100 -72.81%
-
NP to SH 578 -212 656 -316 4,116 3,834 4,100 -72.81%
-
Tax Rate 39.22% 134.19% 57.57% 156.03% 28.29% 36.13% 36.79% -
Total Cost 82,667 76,830 71,362 73,700 54,037 55,516 56,926 28.15%
-
Net Worth 80,054 63,376 63,376 75,050 55,886 48,859 36,794 67.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 80,054 63,376 63,376 75,050 55,886 48,859 36,794 67.67%
NOSH 333,559 333,559 333,559 395,000 303,190 303,190 262,820 17.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.69% -0.28% 0.91% -0.43% 7.08% 6.46% 6.72% -
ROE 0.72% -0.33% 1.04% -0.42% 7.36% 7.85% 11.14% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.96 22.97 21.59 18.58 20.81 21.86 23.22 4.92%
EPS 0.17 -0.07 0.20 -0.08 1.47 1.41 1.56 -77.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.19 0.19 0.19 0.20 0.18 0.14 43.09%
Adjusted Per Share Value based on latest NOSH - 395,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.68 7.99 7.51 7.66 6.07 6.19 6.37 22.84%
EPS 0.06 -0.02 0.07 -0.03 0.43 0.40 0.43 -73.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0661 0.0661 0.0783 0.0583 0.051 0.0384 67.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.17 0.195 0.19 0.15 0.215 0.26 -
P/RPS 0.54 0.74 0.90 1.02 0.72 0.98 1.12 -38.43%
P/EPS 77.91 -267.48 99.15 -237.50 10.18 15.22 16.67 178.75%
EY 1.28 -0.37 1.01 -0.42 9.82 6.57 6.00 -64.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.89 1.03 1.00 0.75 1.19 1.86 -54.98%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 21/11/17 25/08/17 25/05/17 27/02/17 01/12/16 30/08/16 -
Price 0.115 0.12 0.17 0.235 0.16 0.15 0.24 -
P/RPS 0.46 0.52 0.79 1.26 0.77 0.69 1.03 -41.48%
P/EPS 66.37 -188.81 86.44 -293.75 10.86 10.62 15.38 164.35%
EY 1.51 -0.53 1.16 -0.34 9.21 9.42 6.50 -62.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.89 1.24 0.80 0.83 1.71 -57.02%

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