[ASIAPLY] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
06-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 221.15%
YoY- -80.79%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 46,394 27,169 34,437 32,821 36,009 30,513 18,503 16.54%
PBT 1,369 737 -2,228 224 773 3,243 523 17.37%
Tax -240 -126 -2,286 -245 -445 -1,193 -94 16.89%
NP 1,129 611 -4,514 -21 328 2,050 429 17.48%
-
NP to SH 1,129 611 -4,514 63 328 2,050 429 17.48%
-
Tax Rate 17.53% 17.10% - 109.38% 57.57% 36.79% 17.97% -
Total Cost 45,265 26,558 38,951 32,842 35,681 28,463 18,074 16.51%
-
Net Worth 154,051 73,640 81,415 97,830 63,376 36,794 22,763 37.49%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 2,126 - - - -
Div Payout % - - - 3,375.78% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 154,051 73,640 81,415 97,830 63,376 36,794 22,763 37.49%
NOSH 872,783 486,401 452,307 441,213 333,559 262,820 87,551 46.65%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.43% 2.25% -13.11% -0.06% 0.91% 6.72% 2.32% -
ROE 0.73% 0.83% -5.54% 0.06% 0.52% 5.57% 1.88% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.72 5.90 7.61 7.72 10.80 11.61 21.13 -19.55%
EPS 0.20 0.13 -1.00 0.01 0.10 0.78 0.49 -13.86%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.19 0.16 0.18 0.23 0.19 0.14 0.26 -5.08%
Adjusted Per Share Value based on latest NOSH - 441,213
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.84 2.83 3.59 3.42 3.76 3.18 1.93 16.54%
EPS 0.12 0.06 -0.47 0.01 0.03 0.21 0.04 20.07%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.1607 0.0768 0.0849 0.1021 0.0661 0.0384 0.0237 37.53%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.28 0.17 0.065 0.09 0.195 0.26 0.585 -
P/RPS 4.89 2.88 0.85 1.17 1.81 2.24 2.77 9.92%
P/EPS 201.08 128.06 -6.51 607.64 198.31 33.33 119.39 9.06%
EY 0.50 0.78 -15.35 0.16 0.50 3.00 0.84 -8.27%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 1.47 1.06 0.36 0.39 1.03 1.86 2.25 -6.84%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 06/08/20 16/08/19 06/08/18 25/08/17 30/08/16 14/08/15 -
Price 0.22 0.565 0.06 0.09 0.17 0.24 0.585 -
P/RPS 3.84 9.57 0.79 1.17 1.57 2.07 2.77 5.58%
P/EPS 157.99 425.60 -6.01 607.64 172.88 30.77 119.39 4.77%
EY 0.63 0.23 -16.63 0.16 0.58 3.25 0.84 -4.67%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 1.16 3.53 0.33 0.39 0.89 1.71 2.25 -10.44%

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