[APPASIA] YoY Quarter Result on 30-Sep-2023 [#3]

Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -33.59%
YoY- 248.99%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 7,223 6,101 8,723 13,256 24,187 44,220 65,002 -30.65%
PBT 733 215 -681 12 152 -304 1,766 -13.62%
Tax -232 -92 1 19 -133 18 -26 43.99%
NP 501 123 -680 31 19 -286 1,740 -18.73%
-
NP to SH 520 149 -624 35 19 -286 1,740 -18.22%
-
Tax Rate 31.65% 42.79% - -158.33% 87.50% - 1.47% -
Total Cost 6,722 5,978 9,403 13,225 24,168 44,506 63,262 -31.16%
-
Net Worth 23,697 24,449 23,328 28,006 27,034 2,720,568 15,964 6.80%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 23,697 24,449 23,328 28,006 27,034 2,720,568 15,964 6.80%
NOSH 1,135,164 1,127,557 1,126,914 358,814 345,249 345,249 313,818 23.88%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.94% 2.02% -7.80% 0.23% 0.08% -0.65% 2.68% -
ROE 2.19% 0.61% -2.67% 0.12% 0.07% -0.01% 10.90% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.68 0.56 0.81 3.77 7.01 12.81 21.34 -43.67%
EPS 0.05 0.01 -0.06 0.01 0.01 -0.08 0.57 -33.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0226 0.0217 0.0796 0.0784 7.88 0.0524 -13.26%
Adjusted Per Share Value based on latest NOSH - 1,135,164
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.60 0.51 0.72 1.10 2.01 3.67 5.39 -30.63%
EPS 0.04 0.01 -0.05 0.00 0.00 -0.02 0.14 -18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0203 0.0194 0.0232 0.0224 2.258 0.0132 6.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.105 0.07 0.135 0.615 0.09 0.175 0.345 -
P/RPS 15.45 12.41 16.64 16.32 1.28 1.37 1.62 45.59%
P/EPS 214.58 508.24 -232.58 6,182.38 1,633.41 -211.25 60.41 23.51%
EY 0.47 0.20 -0.43 0.02 0.06 -0.47 1.66 -18.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 3.10 6.22 7.73 1.15 0.02 6.58 -5.41%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 06/12/23 19/11/21 23/11/20 26/11/19 27/11/18 24/11/17 -
Price 0.09 0.09 0.105 0.68 0.135 0.12 0.38 -
P/RPS 13.24 15.96 12.94 18.05 1.92 0.94 1.78 39.69%
P/EPS 183.92 653.45 -180.90 6,835.81 2,450.12 -144.86 66.53 18.45%
EY 0.54 0.15 -0.55 0.01 0.04 -0.69 1.50 -15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.04 3.98 4.84 8.54 1.72 0.02 7.25 -9.28%

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