[ASIAPLY] QoQ TTM Result on 30-Sep-2020 [#3]

Announcement Date
28-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 8619.44%
YoY- 172.89%
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 99,748 89,208 80,523 75,756 65,844 70,564 73,112 23.03%
PBT 18,229 18,168 17,598 8,682 3,124 1,137 158 2276.80%
Tax -1,891 -2,022 -1,778 -2,395 -3,052 -5,220 -5,211 -49.15%
NP 16,338 16,146 15,820 6,287 72 -4,083 -5,053 -
-
NP to SH 16,372 16,180 15,853 6,278 72 -4,083 -5,053 -
-
Tax Rate 10.37% 11.13% 10.10% 27.59% 97.70% 459.10% 3,298.10% -
Total Cost 83,410 73,062 64,703 69,469 65,772 74,647 78,165 4.42%
-
Net Worth 154,051 151,568 129,515 108,496 73,640 77,837 77,812 57.73%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 154,051 151,568 129,515 108,496 73,640 77,837 77,812 57.73%
NOSH 872,783 797,723 797,070 683,106 486,401 457,868 457,718 53.83%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.38% 18.10% 19.65% 8.30% 0.11% -5.79% -6.91% -
ROE 10.63% 10.68% 12.24% 5.79% 0.10% -5.25% -6.49% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.30 11.18 11.19 13.27 14.31 15.41 15.97 -15.98%
EPS 2.02 2.03 2.20 1.10 0.02 -0.89 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.19 0.16 0.17 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 683,106
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.41 9.31 8.40 7.90 6.87 7.36 7.63 23.03%
EPS 1.71 1.69 1.65 0.65 0.01 -0.43 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1581 0.1351 0.1132 0.0768 0.0812 0.0812 57.69%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.28 0.355 0.27 0.435 0.17 0.035 0.06 -
P/RPS 2.28 3.17 2.41 3.28 1.19 0.23 0.38 230.55%
P/EPS 13.87 17.50 12.25 39.57 1,086.71 -3.92 -5.44 -
EY 7.21 5.71 8.16 2.53 0.09 -25.48 -18.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.87 1.50 2.29 1.06 0.21 0.35 160.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 27/05/21 25/02/21 28/10/20 06/08/20 25/06/20 28/02/20 -
Price 0.22 0.29 0.33 0.43 0.565 0.145 0.05 -
P/RPS 1.79 2.59 2.95 3.24 3.95 0.94 0.31 222.19%
P/EPS 10.90 14.30 14.98 39.11 3,611.70 -16.26 -4.53 -
EY 9.18 6.99 6.68 2.56 0.03 -6.15 -22.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.53 1.83 2.26 3.53 0.85 0.29 152.19%

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