[ASIAPLY] YoY Quarter Result on 30-Sep-2019 [#3]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 35.47%
YoY- -118.58%
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 25,035 18,173 30,119 20,207 19,906 21,455 14,000 10.16%
PBT -2,733 -2,095 5,389 -169 -956 -308 1,260 -
Tax -74 224 -1,303 -1,960 -56 -179 -434 -25.52%
NP -2,807 -1,871 4,086 -2,129 -1,012 -487 826 -
-
NP to SH -2,802 -1,870 4,077 -2,129 -974 -487 826 -
-
Tax Rate - - 24.18% - - - 34.44% -
Total Cost 27,842 20,044 26,033 22,336 20,918 21,942 13,174 13.27%
-
Net Worth 140,107 165,828 108,496 77,452 84,317 63,376 48,859 19.18%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 140,107 165,828 108,496 77,452 84,317 63,376 48,859 19.18%
NOSH 876,048 872,789 683,106 455,097 444,327 333,559 303,190 19.33%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -11.21% -10.30% 13.57% -10.54% -5.08% -2.27% 5.90% -
ROE -2.00% -1.13% 3.76% -2.75% -1.16% -0.77% 1.69% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.86 2.08 5.27 4.44 4.49 6.43 5.16 -9.36%
EPS -0.32 -0.21 0.71 -0.47 -0.22 -0.15 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.19 0.19 0.17 0.19 0.19 0.18 -1.94%
Adjusted Per Share Value based on latest NOSH - 455,097
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.61 1.90 3.14 2.11 2.08 2.24 1.46 10.16%
EPS -0.29 -0.20 0.43 -0.22 -0.10 -0.05 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.173 0.1132 0.0808 0.088 0.0661 0.051 19.17%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.105 0.18 0.435 0.07 0.09 0.17 0.215 -
P/RPS 3.67 8.64 8.25 1.58 2.01 2.64 4.17 -2.10%
P/EPS -32.81 -84.01 60.93 -14.98 -41.01 -116.44 70.65 -
EY -3.05 -1.19 1.64 -6.68 -2.44 -0.86 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.95 2.29 0.41 0.47 0.89 1.19 -9.35%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 28/10/20 27/11/19 29/11/18 21/11/17 01/12/16 -
Price 0.125 0.16 0.43 0.06 0.075 0.12 0.15 -
P/RPS 4.37 7.68 8.15 1.35 1.67 1.87 2.91 7.00%
P/EPS -39.06 -74.68 60.23 -12.84 -34.17 -82.19 49.29 -
EY -2.56 -1.34 1.66 -7.79 -2.93 -1.22 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 2.26 0.35 0.39 0.63 0.83 -1.02%

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