[ASIAPLY] QoQ TTM Result on 30-Jun-2023 [#2]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 25.13%
YoY- 15.55%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 114,651 110,891 101,023 101,654 97,730 92,082 91,813 15.94%
PBT -8,910 -10,037 -12,580 -9,887 -13,383 -11,690 -11,448 -15.37%
Tax -387 -402 929 931 1,476 1,547 360 -
NP -9,297 -10,439 -11,651 -8,956 -11,907 -10,143 -11,088 -11.07%
-
NP to SH -7,649 -8,743 -10,392 -8,882 -11,863 -10,100 -11,449 -23.55%
-
Tax Rate - - - - - - - -
Total Cost 123,948 121,330 112,674 110,610 109,637 102,225 102,901 13.19%
-
Net Worth 124,605 124,605 134,190 134,190 134,190 135,133 140,107 -7.51%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 124,605 124,605 134,190 134,190 134,190 135,133 140,107 -7.51%
NOSH 958,503 958,503 958,503 958,503 958,503 958,353 876,048 6.17%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -8.11% -9.41% -11.53% -8.81% -12.18% -11.02% -12.08% -
ROE -6.14% -7.02% -7.74% -6.62% -8.84% -7.47% -8.17% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 11.96 11.57 10.54 10.61 10.20 10.22 10.48 9.19%
EPS -0.80 -0.91 -1.08 -0.93 -1.24 -1.12 -1.31 -27.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.14 0.15 0.16 -12.91%
Adjusted Per Share Value based on latest NOSH - 958,503
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 11.93 11.54 10.52 10.58 10.17 9.58 9.56 15.89%
EPS -0.80 -0.91 -1.08 -0.92 -1.23 -1.05 -1.19 -23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1297 0.1297 0.1397 0.1397 0.1397 0.1407 0.1458 -7.49%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.065 0.08 0.09 0.095 0.10 0.11 0.105 -
P/RPS 0.54 0.69 0.85 0.90 0.98 1.08 1.00 -33.66%
P/EPS -8.15 -8.77 -8.30 -10.25 -8.08 -9.81 -8.03 0.99%
EY -12.28 -11.40 -12.05 -9.75 -12.38 -10.19 -12.45 -0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.64 0.68 0.71 0.73 0.66 -16.88%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 29/02/24 27/11/23 28/08/23 26/05/23 24/02/23 25/11/22 -
Price 0.085 0.07 0.085 0.09 0.08 0.11 0.125 -
P/RPS 0.71 0.61 0.81 0.85 0.78 1.08 1.19 -29.10%
P/EPS -10.65 -7.67 -7.84 -9.71 -6.46 -9.81 -9.56 7.45%
EY -9.39 -13.03 -12.76 -10.30 -15.47 -10.19 -10.46 -6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.61 0.64 0.57 0.73 0.78 -11.43%

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