[ASIAPLY] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1546.03%
YoY- -472.96%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 64,567 57,288 54,644 52,727 57,464 44,513 38,102 9.17%
PBT -726 6,126 -2,397 -732 465 4,503 1,377 -
Tax -16 -1,429 -4,246 -301 -624 -1,627 -347 -40.08%
NP -742 4,697 -6,643 -1,033 -159 2,876 1,030 -
-
NP to SH -741 4,688 -6,643 -911 -159 2,876 1,030 -
-
Tax Rate - 23.33% - - 134.19% 36.13% 25.20% -
Total Cost 65,309 52,591 61,287 53,760 57,623 41,637 37,072 9.88%
-
Net Worth 165,828 108,496 77,452 84,317 63,376 48,859 0 -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 2,218 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 165,828 108,496 77,452 84,317 63,376 48,859 0 -
NOSH 872,789 683,106 455,097 444,327 333,559 303,190 88,031 46.51%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -1.15% 8.20% -12.16% -1.96% -0.28% 6.46% 2.70% -
ROE -0.45% 4.32% -8.58% -1.08% -0.25% 5.89% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.40 10.03 11.99 11.88 17.23 16.40 43.28 -25.47%
EPS -13.00 0.94 -1.46 -0.21 -0.05 1.06 1.17 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.17 0.19 0.19 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 444,327
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 6.72 5.96 5.69 5.49 5.98 4.63 3.97 9.15%
EPS -0.08 0.49 -0.69 -0.09 -0.02 0.30 0.11 -
DPS 0.00 0.00 0.00 0.23 0.00 0.00 0.00 -
NAPS 0.1726 0.1129 0.0806 0.0878 0.066 0.0509 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.18 0.435 0.07 0.09 0.17 0.215 0.655 -
P/RPS 2.43 4.34 0.58 0.76 0.99 1.31 1.51 8.24%
P/EPS -212.01 52.99 -4.80 -43.84 -356.64 20.29 55.98 -
EY -0.47 1.89 -20.83 -2.28 -0.28 4.93 1.79 -
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.95 2.29 0.41 0.47 0.89 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 28/10/20 27/11/19 29/11/18 21/11/17 01/12/16 25/11/15 -
Price 0.16 0.43 0.06 0.075 0.12 0.15 0.275 -
P/RPS 2.16 4.29 0.50 0.63 0.70 0.91 0.64 22.45%
P/EPS -188.46 52.38 -4.12 -36.53 -251.74 14.16 23.50 -
EY -0.53 1.91 -24.30 -2.74 -0.40 7.06 4.25 -
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.84 2.26 0.35 0.39 0.63 0.83 0.00 -

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