[APB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- 99.62%
YoY- 98.15%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 64,692 39,891 25,139 14,923 73,932 54,401 30,602 64.64%
PBT -1,695 -3,477 -2,635 -67 -18,401 -4,985 5,514 -
Tax 453 -36 -5 0 802 -129 -1,336 -
NP -1,242 -3,513 -2,640 -67 -17,599 -5,114 4,178 -
-
NP to SH -1,242 -3,513 -2,640 -67 -17,599 -5,114 4,178 -
-
Tax Rate - - - - - - 24.23% -
Total Cost 65,934 43,404 27,779 14,990 91,531 59,515 26,424 83.86%
-
Net Worth 154,074 151,857 152,966 155,182 155,182 167,375 176,243 -8.56%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - 3,325 3,325 3,325 -
Div Payout % - - - - 0.00% 0.00% 79.59% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 154,074 151,857 152,966 155,182 155,182 167,375 176,243 -8.56%
NOSH 112,875 112,875 112,875 112,875 112,875 112,875 112,875 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1.92% -8.81% -10.50% -0.45% -23.80% -9.40% 13.65% -
ROE -0.81% -2.31% -1.73% -0.04% -11.34% -3.06% 2.37% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.36 35.99 22.68 13.46 66.70 49.08 27.61 64.62%
EPS -1.12 -3.17 -2.38 -0.06 -15.88 -4.61 3.77 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.39 1.37 1.38 1.40 1.40 1.51 1.59 -8.56%
Adjusted Per Share Value based on latest NOSH - 112,875
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.31 35.34 22.27 13.22 65.50 48.20 27.11 64.64%
EPS -1.10 -3.11 -2.34 -0.06 -15.59 -4.53 3.70 -
DPS 0.00 0.00 0.00 0.00 2.95 2.95 2.95 -
NAPS 1.365 1.3454 1.3552 1.3748 1.3748 1.4828 1.5614 -8.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.495 0.57 0.65 0.81 0.83 0.82 0.88 -
P/RPS 0.85 1.58 2.87 6.02 1.24 1.67 3.19 -58.55%
P/EPS -44.18 -17.99 -27.29 -1,340.07 -5.23 -17.77 23.35 -
EY -2.26 -5.56 -3.66 -0.07 -19.13 -5.63 4.28 -
DY 0.00 0.00 0.00 0.00 3.61 3.66 3.41 -
P/NAPS 0.36 0.42 0.47 0.58 0.59 0.54 0.55 -24.59%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 23/05/19 27/02/19 30/11/18 23/08/18 22/05/18 -
Price 0.385 0.585 0.57 0.78 0.81 0.83 0.80 -
P/RPS 0.66 1.63 2.51 5.79 1.21 1.69 2.90 -62.69%
P/EPS -34.36 -18.46 -23.93 -1,290.43 -5.10 -17.99 21.22 -
EY -2.91 -5.42 -4.18 -0.08 -19.60 -5.56 4.71 -
DY 0.00 0.00 0.00 0.00 3.70 3.61 3.75 -
P/NAPS 0.28 0.43 0.41 0.56 0.58 0.55 0.50 -32.03%

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