[ASIAPLY] QoQ Cumulative 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- 45.49%
YoY- 377.86%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 18,346 58,153 44,513 30,513 18,505 56,760 38,102 -38.54%
PBT 141 5,740 4,503 3,243 2,021 5,317 1,377 -78.08%
Tax -220 -1,624 -1,627 -1,193 -612 -709 -347 -26.17%
NP -79 4,116 2,876 2,050 1,409 4,608 1,030 -
-
NP to SH -79 4,116 2,876 2,050 1,409 4,608 1,030 -
-
Tax Rate 156.03% 28.29% 36.13% 36.79% 30.28% 13.33% 25.20% -
Total Cost 18,425 54,037 41,637 28,463 17,096 52,152 37,072 -37.22%
-
Net Worth 75,050 55,886 48,859 36,794 37,218 12,348 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 474 - -
Div Payout % - - - - - 10.31% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 75,050 55,886 48,859 36,794 37,218 12,348 0 -
NOSH 395,000 303,190 303,190 262,820 265,849 94,989 88,031 171.79%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -0.43% 7.08% 6.46% 6.72% 7.61% 8.12% 2.70% -
ROE -0.11% 7.36% 5.89% 5.57% 3.79% 37.32% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.64 20.81 16.40 11.61 6.96 59.75 43.28 -77.40%
EPS -0.02 1.47 1.06 0.78 0.53 1.69 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.19 0.20 0.18 0.14 0.14 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 267,083
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.91 6.07 4.64 3.18 1.93 5.92 3.98 -38.67%
EPS -0.01 0.43 0.30 0.21 0.15 0.48 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.0783 0.0583 0.051 0.0384 0.0388 0.0129 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.19 0.15 0.215 0.26 0.195 0.235 0.655 -
P/RPS 4.09 0.72 1.31 2.24 2.80 0.39 1.51 94.19%
P/EPS -950.00 10.18 20.29 33.33 36.79 4.84 55.98 -
EY -0.11 9.82 4.93 3.00 2.72 20.64 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 1.00 0.75 1.19 1.86 1.39 1.81 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 01/12/16 30/08/16 27/05/16 25/02/16 25/11/15 -
Price 0.235 0.16 0.15 0.24 0.265 0.205 0.275 -
P/RPS 5.06 0.77 0.91 2.07 3.81 0.34 0.64 296.37%
P/EPS -1,175.00 10.86 14.16 30.77 50.00 4.23 23.50 -
EY -0.09 9.21 7.06 3.25 2.00 23.66 4.25 -
DY 0.00 0.00 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 1.24 0.80 0.83 1.71 1.89 1.58 0.00 -

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