[APEX] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 24.35%
YoY- 0.45%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,297 10,069 10,953 9,044 9,660 12,509 12,777 -13.38%
PBT 4,773 -1,169 3,774 4,272 3,450 5,062 5,630 -10.41%
Tax -1,253 205 -1,081 -1,121 -916 -1,220 -1,117 7.95%
NP 3,520 -964 2,693 3,151 2,534 3,842 4,513 -15.25%
-
NP to SH 3,520 -964 2,693 3,151 2,534 3,842 4,513 -15.25%
-
Tax Rate 26.25% - 28.64% 26.24% 26.55% 24.10% 19.84% -
Total Cost 6,777 11,033 8,260 5,893 7,126 8,667 8,264 -12.37%
-
Net Worth 297,880 293,828 309,666 289,775 285,723 283,697 289,779 1.85%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 4,052 - - - -
Div Payout % - - - 128.62% - - - -
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 297,880 293,828 309,666 289,775 285,723 283,697 289,779 1.85%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 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 34.18% -9.57% 24.59% 34.84% 26.23% 30.71% 35.32% -
ROE 1.18% -0.33% 0.87% 1.09% 0.89% 1.35% 1.56% -
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 5.08 4.97 5.13 4.46 4.77 6.17 6.31 -13.44%
EPS 1.74 -0.48 1.33 1.55 1.25 1.90 2.23 -15.23%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.45 1.43 1.41 1.40 1.43 1.85%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.10 4.99 5.43 4.48 4.79 6.20 6.33 -13.40%
EPS 1.74 -0.48 1.33 1.56 1.26 1.90 2.24 -15.48%
DPS 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
NAPS 1.4757 1.4556 1.534 1.4355 1.4154 1.4054 1.4355 1.85%
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 0.95 0.96 1.08 1.43 1.67 1.67 1.40 -
P/RPS 18.70 19.32 21.06 32.04 35.03 27.05 22.20 -10.79%
P/EPS 54.69 -201.80 85.65 91.96 133.55 88.08 62.86 -8.85%
EY 1.83 -0.50 1.17 1.09 0.75 1.14 1.59 9.81%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.74 1.00 1.18 1.19 0.98 -23.92%
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 22/11/18 29/08/18 23/05/18 22/02/18 30/11/17 24/08/17 15/05/17 -
Price 0.98 0.93 1.02 1.45 1.63 1.60 1.80 -
P/RPS 19.29 18.72 19.89 32.49 34.19 25.92 28.55 -22.98%
P/EPS 56.42 -195.49 80.89 93.25 130.35 84.39 80.82 -21.28%
EY 1.77 -0.51 1.24 1.07 0.77 1.18 1.24 26.74%
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.70 1.01 1.16 1.14 1.26 -34.33%

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