[APEX] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -91.68%
YoY- -52.82%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 36,727 27,271 17,107 8,037 45,923 32,755 20,801 45.83%
PBT 14,438 10,409 5,902 2,358 22,127 14,377 7,876 49.50%
Tax -3,933 -3,041 -1,881 -826 -3,709 -2,554 -1,666 76.83%
NP 10,505 7,368 4,021 1,532 18,418 11,823 6,210 41.74%
-
NP to SH 10,505 7,368 4,021 1,532 18,418 11,823 6,210 41.74%
-
Tax Rate 27.24% 29.22% 31.87% 35.03% 16.76% 17.76% 21.15% -
Total Cost 26,222 19,903 13,086 6,505 27,505 20,932 14,591 47.55%
-
Net Worth 285,726 283,701 280,251 286,242 285,691 279,858 273,970 2.82%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,132 - - - 10,130 - - -
Div Payout % 96.45% - - - 55.01% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 285,726 283,701 280,251 286,242 285,691 279,858 273,970 2.82%
NOSH 213,563 213,563 203,080 201,578 202,618 202,795 202,941 3.44%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 28.60% 27.02% 23.50% 19.06% 40.11% 36.10% 29.85% -
ROE 3.68% 2.60% 1.43% 0.54% 6.45% 4.22% 2.27% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.12 13.46 8.42 3.99 22.66 16.15 10.25 45.95%
EPS 5.18 3.64 1.98 0.76 9.09 5.83 3.06 41.81%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.41 1.40 1.38 1.42 1.41 1.38 1.35 2.92%
Adjusted Per Share Value based on latest NOSH - 201,578
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.19 13.51 8.47 3.98 22.75 16.23 10.30 45.85%
EPS 5.20 3.65 1.99 0.76 9.12 5.86 3.08 41.56%
DPS 5.02 0.00 0.00 0.00 5.02 0.00 0.00 -
NAPS 1.4155 1.4054 1.3883 1.418 1.4153 1.3864 1.3572 2.83%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.45 1.50 1.65 1.67 1.90 1.55 1.39 -
P/RPS 8.00 11.15 19.59 41.89 8.38 9.60 13.56 -29.54%
P/EPS 27.97 41.25 83.33 219.74 20.90 26.59 45.42 -27.51%
EY 3.58 2.42 1.20 0.46 4.78 3.76 2.20 38.14%
DY 3.45 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 1.03 1.07 1.20 1.18 1.35 1.12 1.03 0.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 24/11/16 23/08/16 19/05/16 24/02/16 23/11/15 25/08/15 -
Price 1.36 1.56 1.68 1.66 1.80 1.92 1.45 -
P/RPS 7.50 11.59 19.94 41.64 7.94 11.89 14.15 -34.37%
P/EPS 26.23 42.91 84.85 218.42 19.80 32.93 47.39 -32.46%
EY 3.81 2.33 1.18 0.46 5.05 3.04 2.11 48.01%
DY 3.68 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.96 1.11 1.22 1.17 1.28 1.39 1.07 -6.94%

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