[APM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -113.98%
YoY- 92.59%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 404,455 1,224,120 809,163 634,477 383,669 1,123,558 764,943 -34.63%
PBT 14,315 17,082 -11,267 15,812 28,582 15,417 1,038 476.00%
Tax -3,059 -15,208 -8,141 -9,930 -8,054 -10,044 -4,753 -25.47%
NP 11,256 1,874 -19,408 5,882 20,528 5,373 -3,715 -
-
NP to SH 7,193 -11,250 -27,675 -2,007 14,352 -10,469 -13,284 -
-
Tax Rate 21.37% 89.03% - 62.80% 28.18% 65.15% 457.90% -
Total Cost 393,199 1,222,246 828,571 628,595 363,141 1,118,185 768,658 -36.06%
-
Net Worth 1,303,944 1,294,170 1,276,575 1,302,003 1,333,269 1,317,629 1,241,386 3.33%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 13,684 - - - 13,684 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,303,944 1,294,170 1,276,575 1,302,003 1,333,269 1,317,629 1,241,386 3.33%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.78% 0.15% -2.40% 0.93% 5.35% 0.48% -0.49% -
ROE 0.55% -0.87% -2.17% -0.15% 1.08% -0.79% -1.07% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 206.89 626.17 413.91 324.55 196.26 574.73 391.29 -34.63%
EPS 3.68 -5.75 -14.16 -1.03 7.34 -5.36 -6.79 -
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 6.67 6.62 6.53 6.66 6.82 6.74 6.35 3.33%
Adjusted Per Share Value based on latest NOSH - 201,600
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 200.62 607.20 401.37 314.72 190.31 557.32 379.44 -34.63%
EPS 3.57 -5.58 -13.73 -1.00 7.12 -5.19 -6.59 -
DPS 0.00 6.79 0.00 0.00 0.00 6.79 0.00 -
NAPS 6.468 6.4195 6.3322 6.4583 6.6134 6.5359 6.1577 3.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.06 1.95 2.18 2.28 2.28 2.55 1.70 -
P/RPS 1.00 0.31 0.53 0.70 1.16 0.44 0.43 75.62%
P/EPS 55.99 -33.89 -15.40 -222.09 31.06 -47.62 -25.02 -
EY 1.79 -2.95 -6.49 -0.45 3.22 -2.10 -4.00 -
DY 0.00 3.59 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.31 0.29 0.33 0.34 0.33 0.38 0.27 9.65%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 25/02/22 19/11/21 20/08/21 19/05/21 25/02/21 19/11/20 -
Price 2.20 1.95 2.21 2.27 2.29 2.32 1.91 -
P/RPS 1.06 0.31 0.53 0.70 1.17 0.40 0.49 67.34%
P/EPS 59.79 -33.89 -15.61 -221.11 31.19 -43.32 -28.11 -
EY 1.67 -2.95 -6.41 -0.45 3.21 -2.31 -3.56 -
DY 0.00 3.59 0.00 0.00 0.00 3.02 0.00 -
P/NAPS 0.33 0.29 0.34 0.34 0.34 0.34 0.30 6.56%

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