[APEX] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 36.08%
YoY- 126.7%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 13,136 11,501 10,476 10,511 9,557 8,784 7,759 41.91%
PBT 2,247 3,336 2,570 2,583 588 1,285 1,611 24.75%
Tax -755 -1,103 -929 -631 1,400 -300 -625 13.38%
NP 1,492 2,233 1,641 1,952 1,988 985 986 31.70%
-
NP to SH 1,492 2,233 1,641 1,952 1,988 985 986 31.70%
-
Tax Rate 33.60% 33.06% 36.15% 24.43% -238.10% 23.35% 38.80% -
Total Cost 11,644 9,268 8,835 8,559 7,569 7,799 6,773 43.36%
-
Net Worth 326,627 326,250 324,224 322,197 320,171 318,144 318,144 1.76%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 326,627 326,250 324,224 322,197 320,171 318,144 318,144 1.76%
NOSH 201,621 213,563 213,563 213,563 213,563 213,563 213,563 -3.75%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.36% 19.42% 15.66% 18.57% 20.80% 11.21% 12.71% -
ROE 0.46% 0.68% 0.51% 0.61% 0.62% 0.31% 0.31% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.52 5.68 5.17 5.19 4.72 4.33 3.83 42.43%
EPS 0.74 1.10 0.81 0.96 0.98 0.49 0.49 31.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.61 1.60 1.59 1.58 1.57 1.57 2.10%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.52 5.70 5.20 5.21 4.74 4.36 3.85 41.94%
EPS 0.74 1.11 0.81 0.97 0.99 0.49 0.49 31.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.6181 1.6081 1.598 1.588 1.5779 1.5779 1.76%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.08 1.12 1.18 1.21 1.19 1.00 1.06 -
P/RPS 16.58 19.73 22.83 23.33 25.23 23.07 27.68 -28.87%
P/EPS 145.95 101.64 145.71 125.61 121.30 205.73 217.85 -23.37%
EY 0.69 0.98 0.69 0.80 0.82 0.49 0.46 30.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.74 0.76 0.75 0.64 0.68 -0.98%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 24/05/23 27/02/23 30/11/22 09/08/22 -
Price 1.05 1.17 1.13 1.18 1.25 0.98 1.08 -
P/RPS 16.12 20.61 21.86 22.75 26.50 22.61 28.21 -31.06%
P/EPS 141.89 106.18 139.54 122.50 127.41 201.61 221.96 -25.73%
EY 0.70 0.94 0.72 0.82 0.78 0.50 0.45 34.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.71 0.74 0.79 0.62 0.69 -3.89%

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