[APPASIA] QoQ TTM Result on 31-Mar-2024 [#1]

Announcement Date
24-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 20.91%
YoY- 139.1%
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 25,223 22,776 23,085 21,963 36,225 59,923 78,978 -53.24%
PBT 3,321 2,678 2,630 2,112 1,506 1,116 1,516 68.59%
Tax -1,017 -787 -697 -557 -531 -543 -518 56.72%
NP 2,304 1,891 1,933 1,555 975 573 998 74.58%
-
NP to SH 2,348 1,942 1,961 1,590 982 606 1,058 70.05%
-
Tax Rate 30.62% 29.39% 26.50% 26.37% 35.26% 48.66% 34.17% -
Total Cost 22,919 20,885 21,152 20,408 35,250 59,350 77,980 -55.76%
-
Net Worth 26,478 24,792 23,697 23,369 25,002 24,172 24,449 5.45%
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 26,478 24,792 23,697 23,369 25,002 24,172 24,449 5.45%
NOSH 1,168,366 1,161,930 1,135,164 1,131,908 1,129,151 1,127,677 1,127,557 2.39%
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 9.13% 8.30% 8.37% 7.08% 2.69% 0.96% 1.26% -
ROE 8.87% 7.83% 8.28% 6.80% 3.93% 2.51% 4.33% -
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 2.31 2.10 2.17 2.06 3.36 5.55 7.30 -53.53%
EPS 0.22 0.18 0.18 0.15 0.09 0.06 0.10 69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0229 0.0223 0.0219 0.0232 0.0224 0.0226 4.94%
Adjusted Per Share Value based on latest NOSH - 1,168,366
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.09 1.89 1.92 1.82 3.01 4.97 6.55 -53.27%
EPS 0.19 0.16 0.16 0.13 0.08 0.05 0.09 64.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.0206 0.0197 0.0194 0.0208 0.0201 0.0203 5.50%
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 0.09 0.095 0.105 0.105 0.115 0.105 0.07 -
P/RPS 3.89 4.52 4.83 5.10 3.42 1.89 0.96 153.95%
P/EPS 41.77 52.96 56.90 70.47 126.21 186.98 71.58 -30.14%
EY 2.39 1.89 1.76 1.42 0.79 0.53 1.40 42.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.15 4.71 4.79 4.96 4.69 3.10 12.50%
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 24/05/24 26/02/24 20/11/23 06/12/23 06/12/23 06/12/23 06/12/23 -
Price 0.095 0.085 0.09 0.09 0.09 0.09 0.09 -
P/RPS 4.10 4.04 4.14 4.37 2.68 1.62 1.23 122.98%
P/EPS 44.09 47.39 48.77 60.40 98.77 160.27 92.03 -38.74%
EY 2.27 2.11 2.05 1.66 1.01 0.62 1.09 63.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.71 4.04 4.11 3.88 4.02 3.98 -1.17%

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