[ASIAPLY] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -979.35%
YoY- -151.06%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 72,193 47,157 23,767 84,188 64,567 46,394 23,480 111.30%
PBT -4,811 -1,636 -491 -7,865 -726 1,369 362 -
Tax 361 435 -42 -10 -16 -240 -281 -
NP -4,450 -1,201 -533 -7,875 -742 1,129 81 -
-
NP to SH -4,413 -1,169 -486 -7,998 -741 1,129 82 -
-
Tax Rate - - - - - 17.53% 77.62% -
Total Cost 76,643 48,358 24,300 92,063 65,309 45,265 23,399 120.39%
-
Net Worth 140,107 148,632 165,972 165,843 165,828 154,051 151,568 -5.10%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 140,107 148,632 165,972 165,843 165,828 154,051 151,568 -5.10%
NOSH 876,048 875,175 873,459 873,289 872,789 872,783 797,723 6.43%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -6.16% -2.55% -2.24% -9.35% -1.15% 2.43% 0.34% -
ROE -3.15% -0.79% -0.29% -4.82% -0.45% 0.73% 0.05% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.24 5.39 2.72 9.65 7.40 5.72 2.94 98.66%
EPS -0.50 -0.13 -0.06 -1.33 -13.00 0.20 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.19 0.19 0.19 0.19 0.19 -10.81%
Adjusted Per Share Value based on latest NOSH - 873,289
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.53 4.92 2.48 8.78 6.74 4.84 2.45 111.24%
EPS -0.46 -0.12 -0.05 -0.83 -0.08 0.12 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1551 0.1732 0.173 0.173 0.1607 0.1581 -5.07%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.105 0.12 0.155 0.16 0.18 0.28 0.355 -
P/RPS 1.27 2.22 5.70 1.66 2.43 4.89 12.06 -77.66%
P/EPS -20.84 -89.75 -278.60 -17.46 -212.01 201.08 3,453.58 -
EY -4.80 -1.11 -0.36 -5.73 -0.47 0.50 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.82 0.84 0.95 1.47 1.87 -50.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 22/02/22 25/11/21 27/08/21 27/05/21 -
Price 0.125 0.125 0.13 0.16 0.16 0.22 0.29 -
P/RPS 1.52 2.32 4.78 1.66 2.16 3.84 9.85 -71.19%
P/EPS -24.80 -93.49 -233.66 -17.46 -188.46 157.99 2,821.23 -
EY -4.03 -1.07 -0.43 -5.73 -0.53 0.63 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.68 0.84 0.84 1.16 1.53 -36.15%

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