[ASIAPLY] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 1.19%
YoY- 22638.89%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 113,444 101,654 84,951 99,748 65,844 74,634 80,057 5.97%
PBT -16,366 -9,887 -10,810 18,229 3,124 -5,460 389 -
Tax -394 931 658 -1,891 -3,052 -2,091 -172 14.79%
NP -16,760 -8,956 -10,152 16,338 72 -7,551 217 -
-
NP to SH -15,087 -8,882 -10,517 16,372 72 -7,458 301 -
-
Tax Rate - - - 10.37% 97.70% - 44.22% -
Total Cost 130,204 110,610 95,103 83,410 65,772 82,185 79,840 8.48%
-
Net Worth 124,605 134,190 148,632 154,051 73,640 81,415 97,830 4.11%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 2,126 -
Div Payout % - - - - - - 706.56% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 124,605 134,190 148,632 154,051 73,640 81,415 97,830 4.11%
NOSH 958,503 958,503 875,175 872,783 486,401 452,307 441,213 13.79%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -14.77% -8.81% -11.95% 16.38% 0.11% -10.12% 0.27% -
ROE -12.11% -6.62% -7.08% 10.63% 0.10% -9.16% 0.31% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 11.84 10.61 9.72 12.30 14.31 16.50 18.82 -7.42%
EPS -1.57 -0.93 -1.20 2.02 0.02 -1.65 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.13 0.14 0.17 0.19 0.16 0.18 0.23 -9.06%
Adjusted Per Share Value based on latest NOSH - 872,783
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 11.81 10.58 8.84 10.38 6.85 7.77 8.33 5.98%
EPS -1.57 -0.92 -1.09 1.70 0.01 -0.78 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.1297 0.1397 0.1547 0.1604 0.0767 0.0847 0.1018 4.11%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.115 0.095 0.12 0.28 0.17 0.065 0.09 -
P/RPS 0.97 0.90 1.24 2.28 1.19 0.39 0.48 12.42%
P/EPS -7.31 -10.25 -9.98 13.87 1,086.71 -3.94 127.18 -
EY -13.69 -9.75 -10.02 7.21 0.09 -25.37 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.88 0.68 0.71 1.47 1.06 0.36 0.39 14.51%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 28/08/23 26/08/22 27/08/21 06/08/20 16/08/19 06/08/18 -
Price 0.075 0.09 0.125 0.22 0.565 0.06 0.09 -
P/RPS 0.63 0.85 1.29 1.79 3.95 0.36 0.48 4.63%
P/EPS -4.76 -9.71 -10.39 10.90 3,611.70 -3.64 127.18 -
EY -20.99 -10.30 -9.62 9.18 0.03 -27.48 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.58 0.64 0.74 1.16 3.53 0.33 0.39 6.83%

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