[ASIAPLY] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -20.27%
YoY- -203.54%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 118,566 113,458 94,314 92,788 54,338 68,874 65,642 10.34%
PBT -12,198 452 -3,272 2,738 1,474 -4,456 448 -
Tax -366 -374 870 -480 -252 -4,572 -490 -4.74%
NP -12,564 78 -2,402 2,258 1,222 -9,028 -42 158.38%
-
NP to SH -12,550 194 -2,338 2,258 1,222 -9,028 126 -
-
Tax Rate - 82.74% - 17.53% 17.10% - 109.38% -
Total Cost 131,130 113,380 96,716 90,530 53,116 77,902 65,684 12.20%
-
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 - - - - - - 4,253 -
Div Payout % - - - - - - 3,375.78% -
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 -10.60% 0.07% -2.55% 2.43% 2.25% -13.11% -0.06% -
ROE -10.07% 0.14% -1.57% 1.47% 1.66% -11.09% 0.13% -
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 12.37 11.84 10.79 11.44 11.81 15.23 15.43 -3.61%
EPS -1.30 0.02 -0.26 0.40 0.26 -2.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
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 - 875,175
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.37 11.84 9.84 9.68 5.67 7.19 6.85 10.34%
EPS -1.30 0.02 -0.24 0.24 0.13 -0.94 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.13 0.14 0.1551 0.1607 0.0768 0.0849 0.1021 4.10%
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 0.93 0.80 1.11 2.45 1.44 0.43 0.58 8.17%
P/EPS -8.78 469.37 -44.87 100.54 64.03 -3.26 303.82 -
EY -11.39 0.21 -2.23 0.99 1.56 -30.71 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
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 0.61 0.76 1.16 1.92 4.79 0.39 0.58 0.84%
P/EPS -5.73 444.67 -46.74 79.00 212.80 -3.01 303.82 -
EY -17.46 0.22 -2.14 1.27 0.47 -33.27 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
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