[ASIAPLY] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -6.87%
YoY- -154.6%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 92,082 91,813 84,951 84,475 84,188 87,802 99,748 -5.17%
PBT -11,690 -11,448 -10,810 -8,718 -7,865 10,745 18,229 -
Tax 1,547 360 658 229 -10 -364 -1,891 -
NP -10,143 -11,088 -10,152 -8,489 -7,875 10,381 16,338 -
-
NP to SH -10,100 -11,449 -10,517 -8,834 -8,266 10,425 16,372 -
-
Tax Rate - - - - - 3.39% 10.37% -
Total Cost 102,225 102,901 95,103 92,964 92,063 77,421 83,410 14.48%
-
Net Worth 135,133 140,107 148,632 165,972 165,843 165,828 154,051 -8.34%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 135,133 140,107 148,632 165,972 165,843 165,828 154,051 -8.34%
NOSH 958,353 876,048 875,175 873,459 873,289 872,789 872,783 6.41%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -11.02% -12.08% -11.95% -10.05% -9.35% 11.82% 16.38% -
ROE -7.47% -8.17% -7.08% -5.32% -4.98% 6.29% 10.63% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.22 10.48 9.72 9.67 9.65 10.06 12.30 -11.58%
EPS -1.12 -1.31 -1.20 -1.01 -0.95 1.19 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.17 0.19 0.19 0.19 0.19 -14.54%
Adjusted Per Share Value based on latest NOSH - 873,459
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.58 9.56 8.84 8.79 8.76 9.14 10.38 -5.19%
EPS -1.05 -1.19 -1.09 -0.92 -0.86 1.09 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1458 0.1547 0.1728 0.1726 0.1726 0.1604 -8.34%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.11 0.105 0.12 0.155 0.16 0.18 0.28 -
P/RPS 1.08 1.00 1.24 1.60 1.66 1.79 2.28 -39.15%
P/EPS -9.81 -8.03 -9.98 -15.33 -16.90 15.07 13.87 -
EY -10.19 -12.45 -10.02 -6.52 -5.92 6.64 7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.71 0.82 0.84 0.95 1.47 -37.20%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 26/08/22 27/05/22 22/02/22 25/11/21 27/08/21 -
Price 0.11 0.125 0.125 0.13 0.16 0.16 0.22 -
P/RPS 1.08 1.19 1.29 1.34 1.66 1.59 1.79 -28.53%
P/EPS -9.81 -9.56 -10.39 -12.85 -16.90 13.40 10.90 -
EY -10.19 -10.46 -9.62 -7.78 -5.92 7.47 9.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.74 0.68 0.84 0.84 1.16 -26.50%

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