[APB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -196.64%
YoY- -258.37%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 73,932 54,401 30,602 13,939 59,353 43,536 55,152 21.55%
PBT -18,401 -4,985 5,514 -3,553 4,918 4,376 -11,606 35.93%
Tax 802 -129 -1,336 -82 -1,167 -1,062 -191 -
NP -17,599 -5,114 4,178 -3,635 3,751 3,314 -11,797 30.52%
-
NP to SH -17,599 -5,114 4,178 -3,625 3,751 3,314 -11,797 30.52%
-
Tax Rate - - 24.23% - 23.73% 24.27% - -
Total Cost 91,531 59,515 26,424 17,574 55,602 40,222 66,949 23.15%
-
Net Worth 155,182 167,375 176,243 171,809 176,243 175,135 112,875 23.61%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,325 3,325 3,325 - 3,325 3,325 - -
Div Payout % 0.00% 0.00% 79.59% - 88.65% 100.34% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 155,182 167,375 176,243 171,809 176,243 175,135 112,875 23.61%
NOSH 112,875 112,875 112,875 112,875 112,875 112,875 112,875 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -23.80% -9.40% 13.65% -26.08% 6.32% 7.61% -21.39% -
ROE -11.34% -3.06% 2.37% -2.11% 2.13% 1.89% -10.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.70 49.08 27.61 12.58 53.55 39.28 48.86 23.03%
EPS -15.88 -4.61 3.77 -3.28 3.38 2.99 -10.64 30.56%
DPS 3.00 3.00 3.00 0.00 3.00 3.00 0.00 -
NAPS 1.40 1.51 1.59 1.55 1.59 1.58 1.00 25.12%
Adjusted Per Share Value based on latest NOSH - 112,875
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.51 48.20 27.11 12.35 52.59 38.58 48.87 21.55%
EPS -15.59 -4.53 3.70 -3.21 3.32 2.94 -10.45 30.53%
DPS 2.95 2.95 2.95 0.00 2.95 2.95 0.00 -
NAPS 1.375 1.483 1.5616 1.5223 1.5616 1.5518 1.0001 23.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.83 0.82 0.88 0.945 1.16 1.03 1.02 -
P/RPS 1.24 1.67 3.19 7.51 2.17 2.62 2.09 -29.37%
P/EPS -5.23 -17.77 23.35 -28.90 34.28 34.45 -9.76 -34.00%
EY -19.13 -5.63 4.28 -3.46 2.92 2.90 -10.25 51.52%
DY 3.61 3.66 3.41 0.00 2.59 2.91 0.00 -
P/NAPS 0.59 0.54 0.55 0.61 0.73 0.65 1.02 -30.55%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 23/08/18 22/05/18 28/02/18 28/11/17 24/08/17 23/05/17 -
Price 0.81 0.83 0.80 0.95 0.945 1.03 1.05 -
P/RPS 1.21 1.69 2.90 7.55 1.76 2.62 2.15 -31.81%
P/EPS -5.10 -17.99 21.22 -29.05 27.93 34.45 -10.05 -36.35%
EY -19.60 -5.56 4.71 -3.44 3.58 2.90 -9.95 57.07%
DY 3.70 3.61 3.75 0.00 3.17 2.91 0.00 -
P/NAPS 0.58 0.55 0.50 0.61 0.59 0.65 1.05 -32.65%

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