[APPASIA] YoY Annualized Quarter 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- 115.45%
YoY- 63.44%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 29,476 19,688 114,480 46,624 88,748 50,572 243,376 -29.63%
PBT 5,780 3,208 1,648 484 -376 -284 7,264 -3.73%
Tax -1,572 -652 -700 -24 -44 -360 -1,360 2.44%
NP 4,208 2,556 948 460 -420 -644 5,904 -5.48%
-
NP to SH 4,184 2,560 1,056 744 -420 -644 5,904 -5.57%
-
Tax Rate 27.20% 20.32% 42.48% 4.96% - - 18.72% -
Total Cost 25,268 17,132 113,532 46,164 89,168 51,216 237,472 -31.13%
-
Net Worth 26,478 25,002 24,124 27,235 26,404 26,964 28,136 -1.00%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 26,478 25,002 24,124 27,235 26,404 26,964 28,136 -1.00%
NOSH 1,168,366 1,129,151 1,127,557 363,363 345,249 345,249 345,249 22.50%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.28% 12.98% 0.83% 0.99% -0.47% -1.27% 2.43% -
ROE 15.80% 10.24% 4.38% 2.73% -1.59% -2.39% 20.98% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.71 1.83 10.58 13.10 25.98 14.65 70.50 -41.87%
EPS 0.40 0.24 0.08 0.20 -0.12 -0.20 1.72 -21.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0232 0.0223 0.0765 0.0773 0.0781 0.0815 -18.24%
Adjusted Per Share Value based on latest NOSH - 1,168,366
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.45 1.63 9.50 3.87 7.37 4.20 20.21 -29.62%
EPS 0.35 0.21 0.09 0.06 -0.03 -0.05 0.49 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.0208 0.02 0.0226 0.0219 0.0224 0.0234 -1.02%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.09 0.115 0.09 0.62 0.115 0.095 0.27 -
P/RPS 3.33 6.30 0.85 4.73 0.44 0.65 0.38 43.53%
P/EPS 23.44 48.41 92.20 296.68 -93.53 -50.93 15.79 6.79%
EY 4.27 2.07 1.08 0.34 -1.07 -1.96 6.33 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.96 4.04 8.10 1.49 1.22 3.31 1.87%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 06/12/23 06/12/23 11/06/21 29/06/20 21/05/19 31/05/18 -
Price 0.095 0.09 0.09 0.565 0.30 0.095 0.195 -
P/RPS 3.51 4.93 0.85 4.31 1.15 0.65 0.28 52.35%
P/EPS 24.74 37.89 92.20 270.36 -243.99 -50.93 11.40 13.77%
EY 4.04 2.64 1.08 0.37 -0.41 -1.96 8.77 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.88 4.04 7.39 3.88 1.22 2.39 8.54%

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