[ASIAPLY] QoQ TTM 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- -8.86%
YoY- -209.82%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 101,654 97,730 92,082 91,813 84,951 84,475 84,188 13.43%
PBT -9,887 -13,383 -11,690 -11,448 -10,810 -8,718 -7,865 16.52%
Tax 931 1,476 1,547 360 658 229 -10 -
NP -8,956 -11,907 -10,143 -11,088 -10,152 -8,489 -7,875 8.97%
-
NP to SH -8,882 -11,863 -10,100 -11,449 -10,517 -8,834 -8,266 4.92%
-
Tax Rate - - - - - - - -
Total Cost 110,610 109,637 102,225 102,901 95,103 92,964 92,063 13.05%
-
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 -8.81% -12.18% -11.02% -12.08% -11.95% -10.05% -9.35% -
ROE -6.62% -8.84% -7.47% -8.17% -7.08% -5.32% -4.98% -
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 10.61 10.20 10.22 10.48 9.72 9.67 9.65 6.54%
EPS -0.93 -1.24 -1.12 -1.31 -1.20 -1.01 -0.95 -1.41%
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 10.61 10.20 9.61 9.58 8.86 8.81 8.78 13.49%
EPS -0.93 -1.24 -1.05 -1.19 -1.10 -0.92 -0.86 5.37%
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 0.90 0.98 1.08 1.00 1.24 1.60 1.66 -33.58%
P/EPS -10.25 -8.08 -9.81 -8.03 -9.98 -15.33 -16.90 -28.41%
EY -9.75 -12.38 -10.19 -12.45 -10.02 -6.52 -5.92 39.58%
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 0.85 0.78 1.08 1.19 1.29 1.34 1.66 -36.07%
P/EPS -9.71 -6.46 -9.81 -9.56 -10.39 -12.85 -16.90 -30.95%
EY -10.30 -15.47 -10.19 -10.46 -9.62 -7.78 -5.92 44.80%
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