[APEX] QoQ Quarter Result on 30-Jun-2013 [#2]

Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 219.83%
YoY- 122.68%
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 18,411 17,981 18,867 20,678 10,530 11,504 11,688 35.41%
PBT 13,669 10,337 7,760 9,702 3,366 1,225 19,253 -20.43%
Tax -1,895 -1,713 -1,562 -1,623 -840 -1,106 -869 68.24%
NP 11,774 8,624 6,198 8,079 2,526 119 18,384 -25.72%
-
NP to SH 11,774 8,624 6,198 8,079 2,526 119 18,384 -25.72%
-
Tax Rate 13.86% 16.57% 20.13% 16.73% 24.96% 90.29% 4.51% -
Total Cost 6,637 9,357 12,669 12,599 8,004 11,385 -6,696 -
-
Net Worth 291,816 285,442 277,492 277,399 272,808 264,000 297,954 -1.37%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 16,195 - - - 10,000 - -
Div Payout % - 187.79% - - - 8,403.36% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 291,816 285,442 277,492 277,399 272,808 264,000 297,954 -1.37%
NOSH 202,650 202,441 202,549 202,481 202,080 200,000 202,690 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 63.95% 47.96% 32.85% 39.07% 23.99% 1.03% 157.29% -
ROE 4.03% 3.02% 2.23% 2.91% 0.93% 0.05% 6.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.09 8.88 9.31 10.21 5.21 5.75 5.77 35.42%
EPS 5.81 4.26 3.06 3.99 1.25 0.06 9.07 -25.71%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.44 1.41 1.37 1.37 1.35 1.32 1.47 -1.36%
Adjusted Per Share Value based on latest NOSH - 202,481
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.15 8.94 9.38 10.28 5.23 5.72 5.81 35.39%
EPS 5.85 4.29 3.08 4.01 1.26 0.06 9.14 -25.75%
DPS 0.00 8.05 0.00 0.00 0.00 4.97 0.00 -
NAPS 1.4502 1.4185 1.379 1.3786 1.3557 1.312 1.4807 -1.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.38 1.17 1.17 1.18 1.14 1.10 1.17 -
P/RPS 15.19 13.17 12.56 11.55 21.88 19.12 20.29 -17.56%
P/EPS 23.75 27.46 38.24 29.57 91.20 1,848.74 12.90 50.27%
EY 4.21 3.64 2.62 3.38 1.10 0.05 7.75 -33.44%
DY 0.00 6.84 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.96 0.83 0.85 0.86 0.84 0.83 0.80 12.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 -
Price 1.51 1.20 1.19 1.26 1.20 1.10 1.13 -
P/RPS 16.62 13.51 12.78 12.34 23.03 19.12 19.60 -10.42%
P/EPS 25.99 28.17 38.89 31.58 96.00 1,848.74 12.46 63.32%
EY 3.85 3.55 2.57 3.17 1.04 0.05 8.03 -38.76%
DY 0.00 6.67 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.05 0.85 0.87 0.92 0.89 0.83 0.77 22.99%

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