[ASIAPLY] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -219.66%
YoY- -158.96%
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 16,445 16,376 25,781 21,455 17,663 18,346 13,640 13.31%
PBT 200 24 473 -308 632 141 1,237 -70.42%
Tax -147 -98 252 -179 -225 -220 3 -
NP 53 -74 725 -487 407 -79 1,240 -87.84%
-
NP to SH 115 -52 725 -487 407 -79 1,240 -79.60%
-
Tax Rate 73.50% 408.33% -53.28% - 35.60% 156.03% -0.24% -
Total Cost 16,392 16,450 25,056 21,942 17,256 18,425 12,400 20.51%
-
Net Worth 97,830 85,069 80,054 63,376 63,376 75,050 55,886 45.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 2,126 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 97,830 85,069 80,054 63,376 63,376 75,050 55,886 45.39%
NOSH 441,213 425,348 333,559 333,559 333,559 395,000 303,190 28.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.32% -0.45% 2.81% -2.27% 2.30% -0.43% 9.09% -
ROE 0.12% -0.06% 0.91% -0.77% 0.64% -0.11% 2.22% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.87 3.85 7.73 6.43 5.30 4.64 4.88 -14.36%
EPS 0.03 -0.01 0.22 -0.15 0.12 -0.02 0.44 -83.39%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.24 0.19 0.19 0.19 0.20 9.79%
Adjusted Per Share Value based on latest NOSH - 333,559
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.72 1.71 2.69 2.24 1.84 1.91 1.42 13.66%
EPS 0.01 -0.01 0.08 -0.05 0.04 -0.01 0.13 -81.99%
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.0888 0.0835 0.0661 0.0661 0.0783 0.0583 45.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.09 0.105 0.135 0.17 0.195 0.19 0.15 -
P/RPS 2.33 2.73 1.75 2.64 3.68 4.09 3.07 -16.83%
P/EPS 332.88 -858.88 62.11 -116.44 159.81 -950.00 33.80 361.38%
EY 0.30 -0.12 1.61 -0.86 0.63 -0.11 2.96 -78.35%
DY 0.00 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.56 0.89 1.03 1.00 0.75 -35.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/08/18 31/05/18 28/02/18 21/11/17 25/08/17 25/05/17 27/02/17 -
Price 0.09 0.09 0.115 0.12 0.17 0.235 0.16 -
P/RPS 2.33 2.34 1.49 1.87 3.21 5.06 3.28 -20.43%
P/EPS 332.88 -736.18 52.91 -82.19 139.32 -1,175.00 36.06 341.85%
EY 0.30 -0.14 1.89 -1.22 0.72 -0.09 2.77 -77.37%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.48 0.63 0.89 1.24 0.80 -38.13%

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