[APB] QoQ TTM Result on 31-Mar-2016 [#2]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	70,069	89,262	113,080	134,566	142,657	136,888	124,782	-31.81%
YoY %	-21.50%	-21.06%	-15.97%	-5.67%	4.21%	9.70%	-	-
Horiz. %	56.15%	71.53%	90.62%	107.84%	114.32%	109.70%	100.00%	-
PBT	-833	-8,510	-461	5,625	18,316	24,920	16,580	-
YoY %	90.21%	-1,745.99%	-108.20%	-69.29%	-26.50%	50.30%	-	-
Horiz. %	-5.02%	-51.33%	-2.78%	33.93%	110.47%	150.30%	100.00%	-
Tax	750	1,383	-3,678	-4,792	-6,125	-6,527	-4,118	-
YoY %	-45.77%	137.60%	23.25%	21.76%	6.16%	-58.50%	-	-
Horiz. %	-18.21%	-33.58%	89.32%	116.37%	148.74%	158.50%	100.00%	-
NP	-83	-7,127	-4,139	833	12,191	18,393	12,462	-
YoY %	98.84%	-72.19%	-596.88%	-93.17%	-33.72%	47.59%	-	-
Horiz. %	-0.67%	-57.19%	-33.21%	6.68%	97.83%	147.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-83	-7,127	-4,139	833	12,191	18,393	12,462	-
YoY %	98.84%	-72.19%	-596.88%	-93.17%	-33.72%	47.59%	-	-
Horiz. %	-0.67%	-57.19%	-33.21%	6.68%	97.83%	147.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	85.19%	33.44%	26.19%	24.84%	-
YoY %	-	-	-	154.75%	27.68%	5.43%	-	-
Horiz. %	-	-	-	342.95%	134.62%	105.43%	100.00%	-
Total Cost	70,152	96,389	117,219	133,733	130,466	118,495	112,320	-26.82%
YoY %	-27.22%	-17.77%	-12.35%	2.50%	10.10%	5.50%	-	-
Horiz. %	62.46%	85.82%	104.36%	119.06%	116.16%	105.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,352	175,057	169,818	178,545	185,101	189,578	180,894	-1.30%
YoY %	1.31%	3.09%	-4.89%	-3.54%	-2.36%	4.80%	-	-
Horiz. %	98.04%	96.77%	93.88%	98.70%	102.33%	104.80%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	7,214	7,214	7,214	-	-	-	-	-
YoY %	0.00%	0.00%	0.00%	-	-	-	-	-
Horiz. %	100.00%	100.00%	100.00%	-	-	-	-	-
Div Payout %	0.00%	0.00%	0.00%	-	-	-	-	-
YoY %	0.00%	0.00%	0.00%	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	177,352	175,057	169,818	178,545	185,101	189,578	180,894	-1.30%
YoY %	1.31%	3.09%	-4.89%	-3.54%	-2.36%	4.80%	-	-
Horiz. %	98.04%	96.77%	93.88%	98.70%	102.33%	104.80%	100.00%	-
NOSH	110,845	110,795	110,992	110,897	110,839	110,864	110,977	-0.07%
YoY %	0.05%	-0.18%	0.09%	0.05%	-0.02%	-0.10%	-	-
Horiz. %	99.88%	99.84%	100.01%	99.93%	99.88%	99.90%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	-0.12%	-7.98%	-3.66%	0.62%	8.55%	13.44%	9.99%	-
YoY %	98.50%	-118.03%	-690.32%	-92.75%	-36.38%	34.53%	-	-
Horiz. %	-1.20%	-79.88%	-36.64%	6.21%	85.59%	134.53%	100.00%	-
ROE	-0.05%	-4.07%	-2.44%	0.47%	6.59%	9.70%	6.89%	-
YoY %	98.77%	-66.80%	-619.15%	-92.87%	-32.06%	40.78%	-	-
Horiz. %	-0.73%	-59.07%	-35.41%	6.82%	95.65%	140.78%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	63.21	80.56	101.88	121.34	128.71	123.47	112.44	-31.76%
YoY %	-21.54%	-20.93%	-16.04%	-5.73%	4.24%	9.81%	-	-
Horiz. %	56.22%	71.65%	90.61%	107.92%	114.47%	109.81%	100.00%	-
EPS	-0.07	-6.43	-3.73	0.75	11.00	16.59	11.23	-
YoY %	98.91%	-72.39%	-597.33%	-93.18%	-33.69%	47.73%	-	-
Horiz. %	-0.62%	-57.26%	-33.21%	6.68%	97.95%	147.73%	100.00%	-
DPS	6.50	6.50	6.50	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	-	-	-	-	-
NAPS	1.60	1.58	1.53	1.61	1.67	1.71	1.63	-1.22%
YoY %	1.27%	3.27%	-4.97%	-3.59%	-2.34%	4.91%	-	-
Horiz. %	98.16%	96.93%	93.87%	98.77%	102.45%	104.91%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 110,897
RPS	62.08	79.08	100.18	119.22	126.38	121.27	110.55	-31.81%
YoY %	-21.50%	-21.06%	-15.97%	-5.67%	4.21%	9.70%	-	-
Horiz. %	56.16%	71.53%	90.62%	107.84%	114.32%	109.70%	100.00%	-
EPS	-0.07	-6.31	-3.67	0.74	10.80	16.30	11.04	-
YoY %	98.89%	-71.93%	-595.95%	-93.15%	-33.74%	47.64%	-	-
Horiz. %	-0.63%	-57.16%	-33.24%	6.70%	97.83%	147.64%	100.00%	-
DPS	6.39	6.39	6.39	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	-	-	-	-	-
NAPS	1.5712	1.5509	1.5045	1.5818	1.6399	1.6795	1.6026	-1.30%
YoY %	1.31%	3.08%	-4.89%	-3.54%	-2.36%	4.80%	-	-
Horiz. %	98.04%	96.77%	93.88%	98.70%	102.33%	104.80%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	0.88	0.97	1.02	1.12	1.39	1.13	1.23	-
P/RPS	1.39	1.20	1.00	0.92	1.08	0.92	1.09	17.50%
YoY %	15.83%	20.00%	8.70%	-14.81%	17.39%	-15.60%	-	-
Horiz. %	127.52%	110.09%	91.74%	84.40%	99.08%	84.40%	100.00%	-
P/EPS	-1,175.22	-15.08	-27.35	149.11	12.64	6.81	10.95	-
YoY %	-7,693.24%	44.86%	-118.34%	1,079.67%	85.61%	-37.81%	-	-
Horiz. %	-10,732.60%	-137.72%	-249.77%	1,361.74%	115.43%	62.19%	100.00%	-
EY	-0.09	-6.63	-3.66	0.67	7.91	14.68	9.13	-
YoY %	98.64%	-81.15%	-646.27%	-91.53%	-46.12%	60.79%	-	-
Horiz. %	-0.99%	-72.62%	-40.09%	7.34%	86.64%	160.79%	100.00%	-
DY	7.39	6.70	6.37	0.00	0.00	0.00	0.00	-
YoY %	10.30%	5.18%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.01%	105.18%	100.00%	-	-	-	-	-
P/NAPS	0.55	0.61	0.67	0.70	0.83	0.66	0.75	-18.60%
YoY %	-9.84%	-8.96%	-4.29%	-15.66%	25.76%	-12.00%	-	-
Horiz. %	73.33%	81.33%	89.33%	93.33%	110.67%	88.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	14/02/17	28/11/16	25/08/16	26/05/16	25/02/16	26/11/15	27/08/15	-
Price	0.90	0.95	1.03	1.10	1.25	1.30	1.14	-
P/RPS	1.42	1.18	1.01	0.91	0.97	1.05	1.01	25.37%
YoY %	20.34%	16.83%	10.99%	-6.19%	-7.62%	3.96%	-	-
Horiz. %	140.59%	116.83%	100.00%	90.10%	96.04%	103.96%	100.00%	-
P/EPS	-1,201.93	-14.77	-27.62	146.44	11.36	7.84	10.15	-
YoY %	-8,037.64%	46.52%	-118.86%	1,189.08%	44.90%	-22.76%	-	-
Horiz. %	-11,841.67%	-145.52%	-272.12%	1,442.76%	111.92%	77.24%	100.00%	-
EY	-0.08	-6.77	-3.62	0.68	8.80	12.76	9.85	-
YoY %	98.82%	-87.02%	-632.35%	-92.27%	-31.03%	29.54%	-	-
Horiz. %	-0.81%	-68.73%	-36.75%	6.90%	89.34%	129.54%	100.00%	-
DY	7.22	6.84	6.31	0.00	0.00	0.00	0.00	-
YoY %	5.56%	8.40%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	114.42%	108.40%	100.00%	-	-	-	-	-
P/NAPS	0.56	0.60	0.67	0.68	0.75	0.76	0.70	-13.76%
YoY %	-6.67%	-10.45%	-1.47%	-9.33%	-1.32%	8.57%	-	-
Horiz. %	80.00%	85.71%	95.71%	97.14%	107.14%	108.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos