[APEX] QoQ Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 10,069 10,953 9,044 9,660 12,509 12,777 9,456 4.29% QoQ % -8.07% 21.11% -6.38% -22.78% -2.10% 35.12% - Horiz. % 106.48% 115.83% 95.64% 102.16% 132.29% 135.12% 100.00%
PBT -1,169 3,774 4,272 3,450 5,062 5,630 4,029 - QoQ % -130.98% -11.66% 23.83% -31.85% -10.09% 39.74% - Horiz. % -29.01% 93.67% 106.03% 85.63% 125.64% 139.74% 100.00%
Tax 205 -1,081 -1,121 -916 -1,220 -1,117 -892 - QoQ % 118.96% 3.57% -22.38% 24.92% -9.22% -25.22% - Horiz. % -22.98% 121.19% 125.67% 102.69% 136.77% 125.22% 100.00%
NP -964 2,693 3,151 2,534 3,842 4,513 3,137 - QoQ % -135.80% -14.54% 24.35% -34.04% -14.87% 43.86% - Horiz. % -30.73% 85.85% 100.45% 80.78% 122.47% 143.86% 100.00%
NP to SH -964 2,693 3,151 2,534 3,842 4,513 3,137 - QoQ % -135.80% -14.54% 24.35% -34.04% -14.87% 43.86% - Horiz. % -30.73% 85.85% 100.45% 80.78% 122.47% 143.86% 100.00%
Tax Rate - % 28.64 % 26.24 % 26.55 % 24.10 % 19.84 % 22.14 % - QoQ % 0.00% 9.15% -1.17% 10.17% 21.47% -10.39% - Horiz. % 0.00% 129.36% 118.52% 119.92% 108.85% 89.61% 100.00%
Total Cost 11,033 8,260 5,893 7,126 8,667 8,264 6,319 45.15% QoQ % 33.57% 40.17% -17.30% -17.78% 4.88% 30.78% - Horiz. % 174.60% 130.72% 93.26% 112.77% 137.16% 130.78% 100.00%
Net Worth 293,828 309,666 289,775 285,723 283,697 289,779 285,726 1.89% QoQ % -5.11% 6.86% 1.42% 0.71% -2.10% 1.42% - Horiz. % 102.84% 108.38% 101.42% 100.00% 99.29% 101.42% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,052 - - - 10,132 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 128.62 % - % - % - % 322.99 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 39.82% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 293,828 309,666 289,775 285,723 283,697 289,779 285,726 1.89% QoQ % -5.11% 6.86% 1.42% 0.71% -2.10% 1.42% - Horiz. % 102.84% 108.38% 101.42% 100.00% 99.29% 101.42% 100.00%
NOSH 202,640 213,563 202,640 202,641 202,641 202,643 202,643 -0.00% QoQ % -5.11% 5.39% -0.00% 0.00% -0.00% 0.00% - Horiz. % 100.00% 105.39% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.57 % 24.59 % 34.84 % 26.23 % 30.71 % 35.32 % 33.17 % - QoQ % -138.92% -29.42% 32.83% -14.59% -13.05% 6.48% - Horiz. % -28.85% 74.13% 105.03% 79.08% 92.58% 106.48% 100.00%
ROE -0.33 % 0.87 % 1.09 % 0.89 % 1.35 % 1.56 % 1.10 % - QoQ % -137.93% -20.18% 22.47% -34.07% -13.46% 41.82% - Horiz. % -30.00% 79.09% 99.09% 80.91% 122.73% 141.82% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.97 5.13 4.46 4.77 6.17 6.31 4.67 4.25% QoQ % -3.12% 15.02% -6.50% -22.69% -2.22% 35.12% - Horiz. % 106.42% 109.85% 95.50% 102.14% 132.12% 135.12% 100.00%
EPS -0.48 1.33 1.55 1.25 1.90 2.23 1.55 - QoQ % -136.09% -14.19% 24.00% -34.21% -14.80% 43.87% - Horiz. % -30.97% 85.81% 100.00% 80.65% 122.58% 143.87% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4500 1.4500 1.4300 1.4100 1.4000 1.4300 1.4100 1.89% QoQ % 0.00% 1.40% 1.42% 0.71% -2.10% 1.42% - Horiz. % 102.84% 102.84% 101.42% 100.00% 99.29% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.71 5.13 4.23 4.52 5.86 5.98 4.43 4.18% QoQ % -8.19% 21.28% -6.42% -22.87% -2.01% 34.99% - Horiz. % 106.32% 115.80% 95.49% 102.03% 132.28% 134.99% 100.00%
EPS -0.45 1.33 1.48 1.19 1.80 2.11 1.47 - QoQ % -133.83% -10.14% 24.37% -33.89% -14.69% 43.54% - Horiz. % -30.61% 90.48% 100.68% 80.95% 122.45% 143.54% 100.00%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 4.74 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 40.08% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3758 1.4500 1.3569 1.3379 1.3284 1.3569 1.3379 1.88% QoQ % -5.12% 6.86% 1.42% 0.72% -2.10% 1.42% - Horiz. % 102.83% 108.38% 101.42% 100.00% 99.29% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9600 1.0800 1.4300 1.6700 1.6700 1.4000 1.4500 -
P/RPS 19.32 21.06 32.04 35.03 27.05 22.20 31.07 -27.21% QoQ % -8.26% -34.27% -8.54% 29.50% 21.85% -28.55% - Horiz. % 62.18% 67.78% 103.12% 112.75% 87.06% 71.45% 100.00%
P/EPS -201.80 85.65 91.96 133.55 88.08 62.86 93.67 - QoQ % -335.61% -6.86% -31.14% 51.62% 40.12% -32.89% - Horiz. % -215.44% 91.44% 98.17% 142.57% 94.03% 67.11% 100.00%
EY -0.50 1.17 1.09 0.75 1.14 1.59 1.07 - QoQ % -142.74% 7.34% 45.33% -34.21% -28.30% 48.60% - Horiz. % -46.73% 109.35% 101.87% 70.09% 106.54% 148.60% 100.00%
DY 0.00 0.00 1.40 0.00 0.00 0.00 3.45 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 40.58% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.74 1.00 1.18 1.19 0.98 1.03 -25.74% QoQ % -10.81% -26.00% -15.25% -0.84% 21.43% -4.85% - Horiz. % 64.08% 71.84% 97.09% 114.56% 115.53% 95.15% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 - 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 -
Price 0.9300 1.0200 1.4500 1.6300 1.6000 1.8000 1.3600 -
P/RPS 18.72 19.89 32.49 34.19 25.92 28.55 29.14 -25.61% QoQ % -5.88% -38.78% -4.97% 31.91% -9.21% -2.02% - Horiz. % 64.24% 68.26% 111.50% 117.33% 88.95% 97.98% 100.00%
P/EPS -195.49 80.89 93.25 130.35 84.39 80.82 87.85 - QoQ % -341.67% -13.25% -28.46% 54.46% 4.42% -8.00% - Horiz. % -222.53% 92.08% 106.15% 148.38% 96.06% 92.00% 100.00%
EY -0.51 1.24 1.07 0.77 1.18 1.24 1.14 - QoQ % -141.13% 15.89% 38.96% -34.75% -4.84% 8.77% - Horiz. % -44.74% 108.77% 93.86% 67.54% 103.51% 108.77% 100.00%
DY 0.00 0.00 1.38 0.00 0.00 0.00 3.68 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 37.50% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.70 1.01 1.16 1.14 1.26 0.96 -23.74% QoQ % -8.57% -30.69% -12.93% 1.75% -9.52% 31.25% - Horiz. % 66.67% 72.92% 105.21% 120.83% 118.75% 131.25% 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
AEHB0917.xls 
