[ASIAPLY] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -341.26%
YoY- -49.84%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 27,314 29,415 19,890 25,035 23,390 23,767 19,621 24.74%
PBT 2,411 -2,184 -7,381 -2,733 -1,085 -491 -7,139 -
Tax -75 -113 1,193 -74 470 -42 6 -
NP 2,336 -2,297 -6,188 -2,807 -615 -533 -7,133 -
-
NP to SH 2,346 -2,249 -6,177 -2,802 -635 -486 -7,526 -
-
Tax Rate 3.11% - - - - - - -
Total Cost 24,978 31,712 26,078 27,842 24,005 24,300 26,754 -4.48%
-
Net Worth 134,190 134,190 135,133 140,107 148,632 165,972 165,843 -13.20%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 134,190 134,190 135,133 140,107 148,632 165,972 165,843 -13.20%
NOSH 958,503 958,503 958,353 876,048 875,175 873,459 873,289 6.42%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.55% -7.81% -31.11% -11.21% -2.63% -2.24% -36.35% -
ROE 1.75% -1.68% -4.57% -2.00% -0.43% -0.29% -4.54% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.85 3.07 2.21 2.86 2.68 2.72 2.25 17.11%
EPS 0.24 -0.23 -0.69 -0.32 -0.07 -0.06 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.16 0.17 0.19 0.19 -18.46%
Adjusted Per Share Value based on latest NOSH - 876,048
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.85 3.07 2.08 2.61 2.44 2.48 2.05 24.63%
EPS 0.24 -0.23 -0.64 -0.29 -0.07 -0.05 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.141 0.1462 0.1551 0.1732 0.173 -13.19%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.095 0.10 0.11 0.105 0.12 0.155 0.16 -
P/RPS 3.33 3.26 4.98 3.67 4.49 5.70 7.12 -39.83%
P/EPS 38.81 -42.62 -16.04 -32.81 -165.22 -278.60 -18.56 -
EY 2.58 -2.35 -6.23 -3.05 -0.61 -0.36 -5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.73 0.66 0.71 0.82 0.84 -13.17%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 26/05/23 24/02/23 25/11/22 26/08/22 27/05/22 22/02/22 -
Price 0.09 0.08 0.11 0.125 0.125 0.13 0.16 -
P/RPS 3.16 2.61 4.98 4.37 4.67 4.78 7.12 -41.90%
P/EPS 36.77 -34.10 -16.04 -39.06 -172.11 -233.66 -18.56 -
EY 2.72 -2.93 -6.23 -2.56 -0.58 -0.43 -5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.73 0.78 0.74 0.68 0.84 -16.62%

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