[ASIAPLY] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -54.51%
YoY- 49.42%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 CAGR
Revenue 17,094 16,445 17,663 12,008 18,503 17,158 16,679 0.36%
PBT -1,041 200 632 1,222 523 128 5 -
Tax -2,258 -147 -225 -581 -94 -53 0 -
NP -3,299 53 407 641 429 75 5 -
-
NP to SH -3,299 115 407 641 429 75 5 -
-
Tax Rate - 73.50% 35.60% 47.55% 17.97% 41.41% 0.00% -
Total Cost 20,393 16,392 17,256 11,367 18,074 17,083 16,674 3.02%
-
Net Worth 81,415 97,830 63,376 37,391 22,763 20,833 12,500 31.99%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 CAGR
Div - - - - - 208 - -
Div Payout % - - - - - 277.78% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 CAGR
Net Worth 81,415 97,830 63,376 37,391 22,763 20,833 12,500 31.99%
NOSH 452,307 441,213 333,559 267,083 87,551 83,333 50,000 38.57%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 CAGR
NP Margin -19.30% 0.32% 2.30% 5.34% 2.32% 0.44% 0.03% -
ROE -4.05% 0.12% 0.64% 1.71% 1.88% 0.36% 0.04% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 CAGR
RPS 3.78 3.87 5.30 4.50 21.13 20.59 33.36 -27.57%
EPS -0.73 0.03 0.12 0.24 0.49 0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.18 0.23 0.19 0.14 0.26 0.25 0.25 -4.74%
Adjusted Per Share Value based on latest NOSH - 267,083
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 CAGR
RPS 1.78 1.72 1.84 1.25 1.93 1.79 1.74 0.33%
EPS -0.34 0.01 0.04 0.07 0.04 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0849 0.1021 0.0661 0.039 0.0237 0.0217 0.013 32.04%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/09/13 28/09/12 -
Price 0.065 0.09 0.195 0.26 0.585 0.185 0.15 -
P/RPS 1.72 2.33 3.68 5.78 2.77 0.90 0.45 21.97%
P/EPS -8.91 332.88 159.81 108.33 119.39 205.56 1,500.00 -
EY -11.22 0.30 0.63 0.92 0.84 0.49 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 0.36 0.39 1.03 1.86 2.25 0.74 0.60 -7.28%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 CAGR
Date 16/08/19 06/08/18 25/08/17 30/08/16 14/08/15 26/11/13 28/11/12 -
Price 0.06 0.09 0.17 0.24 0.585 0.185 0.12 -
P/RPS 1.59 2.33 3.21 5.34 2.77 0.90 0.36 24.61%
P/EPS -8.23 332.88 139.32 100.00 119.39 205.56 1,200.00 -
EY -12.16 0.30 0.72 1.00 0.84 0.49 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 0.33 0.39 0.89 1.71 2.25 0.74 0.48 -5.39%

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