[AASIA] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 48.41%
YoY- -1.34%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 17,931 20,061 16,790 13,892 19,482 20,745 20,616 -8.84%
PBT -6,377 -9,529 -5,696 -6,644 -11,325 -6,473 -5,320 12.77%
Tax 3,896 -1,450 -942 0 -1,123 -388 -1,226 -
NP -2,481 -10,980 -6,638 -6,644 -12,448 -6,861 -6,546 -47.47%
-
NP to SH -1,713 -8,134 -5,456 -5,124 -9,933 -6,246 -5,660 -54.75%
-
Tax Rate - - - - - - - -
Total Cost 20,412 31,041 23,428 20,536 31,930 27,606 27,162 -17.27%
-
Net Worth 184,201 179,845 183,211 184,663 187,039 192,319 194,167 -3.43%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 184,201 179,845 183,211 184,663 187,039 192,319 194,167 -3.43%
NOSH 659,984 659,984 659,984 659,984 659,984 659,984 659,984 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -13.84% -54.73% -39.54% -47.83% -63.89% -33.07% -31.75% -
ROE -0.93% -4.52% -2.98% -2.77% -5.31% -3.25% -2.92% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.72 3.04 2.54 2.10 2.95 3.14 3.12 -8.70%
EPS -0.26 -1.23 -0.82 -0.76 -1.51 -0.95 -0.86 -54.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2791 0.2725 0.2776 0.2798 0.2834 0.2914 0.2942 -3.43%
Adjusted Per Share Value based on latest NOSH - 659,984
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.59 2.90 2.43 2.01 2.81 3.00 2.98 -8.88%
EPS -0.25 -1.17 -0.79 -0.74 -1.43 -0.90 -0.82 -54.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.266 0.2598 0.2646 0.2667 0.2701 0.2778 0.2804 -3.43%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.135 0.12 0.10 0.08 0.185 0.11 0.165 -
P/RPS 4.97 3.95 3.93 3.80 6.27 3.50 5.28 -3.93%
P/EPS -52.01 -9.74 -12.10 -10.30 -12.29 -11.62 -19.24 93.46%
EY -1.92 -10.27 -8.27 -9.70 -8.14 -8.60 -5.20 -48.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.36 0.29 0.65 0.38 0.56 -9.72%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/03/21 25/11/20 25/08/20 30/06/20 26/02/20 25/11/19 22/08/19 -
Price 0.135 0.135 0.115 0.10 0.11 0.145 0.135 -
P/RPS 4.97 4.44 4.52 4.75 3.73 4.61 4.32 9.74%
P/EPS -52.01 -10.95 -13.91 -12.88 -7.31 -15.32 -15.74 121.04%
EY -1.92 -9.13 -7.19 -7.76 -13.68 -6.53 -6.35 -54.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.41 0.36 0.39 0.50 0.46 2.86%

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