[APEX] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -8.75%
YoY- -33.31%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,069 12,509 9,070 10,398 19,952 20,678 11,293 -1.89%
PBT -1,169 5,062 3,544 3,726 5,752 9,702 4,068 -
Tax 205 -1,220 -1,055 -763 -1,309 -1,623 -440 -
NP -964 3,842 2,489 2,963 4,443 8,079 3,628 -
-
NP to SH -964 3,842 2,489 2,963 4,443 8,079 3,628 -
-
Tax Rate - 24.10% 29.77% 20.48% 22.76% 16.73% 10.82% -
Total Cost 11,033 8,667 6,581 7,435 15,509 12,599 7,665 6.25%
-
Net Worth 293,828 283,697 279,253 273,976 296,199 277,399 308,075 -0.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 32,429 -
Div Payout % - - - - - - 893.85% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 293,828 283,697 279,253 273,976 296,199 277,399 308,075 -0.78%
NOSH 213,563 213,563 202,357 202,945 202,876 202,481 202,681 0.87%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -9.57% 30.71% 27.44% 28.50% 22.27% 39.07% 32.13% -
ROE -0.33% 1.35% 0.89% 1.08% 1.50% 2.91% 1.18% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.97 6.17 4.48 5.12 9.83 10.21 5.57 -1.88%
EPS -0.48 1.90 1.23 1.46 2.19 3.99 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
NAPS 1.45 1.40 1.38 1.35 1.46 1.37 1.52 -0.78%
Adjusted Per Share Value based on latest NOSH - 202,945
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.71 5.86 4.25 4.87 9.34 9.68 5.29 -1.91%
EPS -0.45 1.80 1.17 1.39 2.08 3.78 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.18 -
NAPS 1.3758 1.3284 1.3076 1.2829 1.3869 1.2989 1.4426 -0.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.96 1.67 1.65 1.39 1.60 1.18 1.03 -
P/RPS 19.32 27.05 36.81 27.13 16.27 11.55 18.49 0.73%
P/EPS -201.80 88.08 134.15 95.21 73.06 29.57 57.54 -
EY -0.50 1.14 0.75 1.05 1.37 3.38 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.53 -
P/NAPS 0.66 1.19 1.20 1.03 1.10 0.86 0.68 -0.49%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 23/08/16 25/08/15 13/08/14 20/08/13 28/08/12 -
Price 0.93 1.60 1.68 1.45 1.40 1.26 1.24 -
P/RPS 18.72 25.92 37.48 28.30 14.24 12.34 22.25 -2.83%
P/EPS -195.49 84.39 136.59 99.32 63.93 31.58 69.27 -
EY -0.51 1.18 0.73 1.01 1.56 3.17 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.90 -
P/NAPS 0.64 1.14 1.22 1.07 0.96 0.92 0.82 -4.04%

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