[ASIAPLY] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 43.12%
YoY- -10.68%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 57,464 36,009 18,346 58,153 44,513 30,513 18,505 112.70%
PBT 465 773 141 5,740 4,503 3,243 2,021 -62.41%
Tax -624 -445 -220 -1,624 -1,627 -1,193 -612 1.30%
NP -159 328 -79 4,116 2,876 2,050 1,409 -
-
NP to SH -159 328 -79 4,116 2,876 2,050 1,409 -
-
Tax Rate 134.19% 57.57% 156.03% 28.29% 36.13% 36.79% 30.28% -
Total Cost 57,623 35,681 18,425 54,037 41,637 28,463 17,096 124.63%
-
Net Worth 63,376 63,376 75,050 55,886 48,859 36,794 37,218 42.55%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 63,376 63,376 75,050 55,886 48,859 36,794 37,218 42.55%
NOSH 333,559 333,559 395,000 303,190 303,190 262,820 265,849 16.31%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -0.28% 0.91% -0.43% 7.08% 6.46% 6.72% 7.61% -
ROE -0.25% 0.52% -0.11% 7.36% 5.89% 5.57% 3.79% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.23 10.80 4.64 20.81 16.40 11.61 6.96 82.89%
EPS -0.05 0.10 -0.02 1.47 1.06 0.78 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.20 0.18 0.14 0.14 22.55%
Adjusted Per Share Value based on latest NOSH - 303,190
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.00 3.76 1.91 6.07 4.64 3.18 1.93 112.86%
EPS -0.02 0.03 -0.01 0.43 0.30 0.21 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0661 0.0661 0.0783 0.0583 0.051 0.0384 0.0388 42.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.17 0.195 0.19 0.15 0.215 0.26 0.195 -
P/RPS 0.99 1.81 4.09 0.72 1.31 2.24 2.80 -49.96%
P/EPS -356.64 198.31 -950.00 10.18 20.29 33.33 36.79 -
EY -0.28 0.50 -0.11 9.82 4.93 3.00 2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.03 1.00 0.75 1.19 1.86 1.39 -25.69%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 25/08/17 25/05/17 27/02/17 01/12/16 30/08/16 27/05/16 -
Price 0.12 0.17 0.235 0.16 0.15 0.24 0.265 -
P/RPS 0.70 1.57 5.06 0.77 0.91 2.07 3.81 -67.64%
P/EPS -251.74 172.88 -1,175.00 10.86 14.16 30.77 50.00 -
EY -0.40 0.58 -0.09 9.21 7.06 3.25 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 1.24 0.80 0.83 1.71 1.89 -51.89%

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