[ASIAPLY] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 19,890 25,035 23,390 23,767 19,621 18,173 22,914 -8.98% QoQ % -20.55% 7.03% -1.59% 21.13% 7.97% -20.69% - Horiz. % 86.80% 109.26% 102.08% 103.72% 85.63% 79.31% 100.00%
PBT -7,381 -2,733 -1,085 -491 -7,139 -2,095 1,007 - QoQ % -170.07% -151.89% -120.98% 93.12% -240.76% -308.04% - Horiz. % -732.97% -271.40% -107.75% -48.76% -708.94% -208.04% 100.00%
Tax 1,193 -74 470 -42 6 224 41 840.24% QoQ % 1,712.16% -115.74% 1,219.05% -800.00% -97.32% 446.34% - Horiz. % 2,909.76% -180.49% 1,146.34% -102.44% 14.63% 546.34% 100.00%
NP -6,188 -2,807 -615 -533 -7,133 -1,871 1,048 - QoQ % -120.45% -356.42% -15.38% 92.53% -281.24% -278.53% - Horiz. % -590.46% -267.84% -58.68% -50.86% -680.63% -178.53% 100.00%
NP to SH -6,177 -2,802 -635 -486 -7,526 -1,870 1,048 - QoQ % -120.45% -341.26% -30.66% 93.54% -302.46% -278.44% - Horiz. % -589.41% -267.37% -60.59% -46.37% -718.13% -178.44% 100.00%
Tax Rate - % - % - % - % - % - % -4.07 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 26,078 27,842 24,005 24,300 26,754 20,044 21,866 12.43% QoQ % -6.34% 15.98% -1.21% -9.17% 33.48% -8.33% - Horiz. % 119.26% 127.33% 109.78% 111.13% 122.35% 91.67% 100.00%
Net Worth 135,133 140,107 148,632 165,972 165,843 165,828 154,051 -8.34% QoQ % -3.55% -5.73% -10.45% 0.08% 0.01% 7.65% - Horiz. % 87.72% 90.95% 96.48% 107.74% 107.65% 107.65% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 135,133 140,107 148,632 165,972 165,843 165,828 154,051 -8.34% QoQ % -3.55% -5.73% -10.45% 0.08% 0.01% 7.65% - Horiz. % 87.72% 90.95% 96.48% 107.74% 107.65% 107.65% 100.00%
NOSH 900,888 875,675 874,306 873,539 872,858 872,784 810,797 7.26% QoQ % 2.88% 0.16% 0.09% 0.08% 0.01% 7.65% - Horiz. % 111.11% 108.00% 107.83% 107.74% 107.65% 107.65% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -31.11 % -11.21 % -2.63 % -2.24 % -36.35 % -10.30 % 4.57 % - QoQ % -177.52% -326.24% -17.41% 93.84% -252.91% -325.38% - Horiz. % -680.74% -245.30% -57.55% -49.02% -795.40% -225.38% 100.00%
ROE -4.57 % -2.00 % -0.43 % -0.29 % -4.54 % -1.13 % 0.68 % - QoQ % -128.50% -365.12% -48.28% 93.61% -301.77% -266.18% - Horiz. % -672.06% -294.12% -63.24% -42.65% -667.65% -166.18% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.21 2.86 2.68 2.72 2.25 2.08 2.83 -15.16% QoQ % -22.73% 6.72% -1.47% 20.89% 8.17% -26.50% - Horiz. % 78.09% 101.06% 94.70% 96.11% 79.51% 73.50% 100.00%
EPS -0.69 -0.32 -0.07 -0.06 -0.83 -0.21 0.13 - QoQ % -115.62% -357.14% -16.67% 92.77% -295.24% -261.54% - Horiz. % -530.77% -246.15% -53.85% -46.15% -638.46% -161.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1500 0.1600 0.1700 0.1900 0.1900 0.1900 0.1900 -14.54% QoQ % -6.25% -5.88% -10.53% 0.00% 0.00% 0.00% - Horiz. % 78.95% 84.21% 89.47% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,503 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.08 2.61 2.44 2.48 2.05 1.90 2.39 -8.82% QoQ % -20.31% 6.97% -1.61% 20.98% 7.89% -20.50% - Horiz. % 87.03% 109.21% 102.09% 103.77% 85.77% 79.50% 100.00%
EPS -0.64 -0.29 -0.07 -0.05 -0.79 -0.20 0.11 - QoQ % -120.69% -314.29% -40.00% 93.67% -295.00% -281.82% - Horiz. % -581.82% -263.64% -63.64% -45.45% -718.18% -181.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1410 0.1462 0.1551 0.1732 0.1730 0.1730 0.1607 -8.33% QoQ % -3.56% -5.74% -10.45% 0.12% 0.00% 7.65% - Horiz. % 87.74% 90.98% 96.52% 107.78% 107.65% 107.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.1100 0.1050 0.1200 0.1550 0.1600 0.1800 0.2800 -
P/RPS 4.98 3.67 4.49 5.70 7.12 8.64 9.91 -36.71% QoQ % 35.69% -18.26% -21.23% -19.94% -17.59% -12.82% - Horiz. % 50.25% 37.03% 45.31% 57.52% 71.85% 87.18% 100.00%
P/EPS -16.04 -32.81 -165.22 -278.60 -18.56 -84.01 216.63 - QoQ % 51.11% 80.14% 40.70% -1,401.08% 77.91% -138.78% - Horiz. % -7.40% -15.15% -76.27% -128.61% -8.57% -38.78% 100.00%
EY -6.23 -3.05 -0.61 -0.36 -5.39 -1.19 0.46 - QoQ % -104.26% -400.00% -69.44% 93.32% -352.94% -358.70% - Horiz. % -1,354.35% -663.04% -132.61% -78.26% -1,171.74% -258.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.73 0.66 0.71 0.82 0.84 0.95 1.47 -37.21% QoQ % 10.61% -7.04% -13.41% -2.38% -11.58% -35.37% - Horiz. % 49.66% 44.90% 48.30% 55.78% 57.14% 64.63% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 26/08/22 - - 25/11/21 27/08/21 -
Price 0.1100 0.1250 0.1250 0.1300 0.1600 0.1600 0.2200 -
P/RPS 4.98 4.37 4.67 4.78 7.12 7.68 7.78 -25.67% QoQ % 13.96% -6.42% -2.30% -32.87% -7.29% -1.29% - Horiz. % 64.01% 56.17% 60.03% 61.44% 91.52% 98.71% 100.00%
P/EPS -16.04 -39.06 -172.11 -233.66 -18.56 -74.68 170.21 - QoQ % 58.93% 77.31% 26.34% -1,158.94% 75.15% -143.88% - Horiz. % -9.42% -22.95% -101.12% -137.28% -10.90% -43.88% 100.00%
EY -6.23 -2.56 -0.58 -0.43 -5.39 -1.34 0.59 - QoQ % -143.36% -341.38% -34.88% 92.02% -302.24% -327.12% - Horiz. % -1,055.93% -433.90% -98.31% -72.88% -913.56% -227.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.73 0.78 0.74 0.68 0.84 0.84 1.16 -26.50% QoQ % -6.41% 5.41% 8.82% -19.05% 0.00% -27.59% - Horiz. % 62.93% 67.24% 63.79% 58.62% 72.41% 72.41% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment