[APB] YoY TTM Result on 30-Jun-2016 [#3]

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- -596.88%
YoY- -133.21%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 59,422 67,123 59,476 113,080 124,782 180,505 149,266 -14.22%
PBT -16,893 1,665 8,851 -461 16,580 17,213 17,100 -
Tax 895 -809 590 -3,678 -4,118 -4,820 -5,483 -
NP -15,998 856 9,441 -4,139 12,462 12,393 11,617 -
-
NP to SH -15,998 856 9,441 -4,139 12,462 12,393 11,617 -
-
Tax Rate - 48.59% -6.67% - 24.84% 28.00% 32.06% -
Total Cost 75,420 66,267 50,035 117,219 112,320 168,112 137,649 -9.53%
-
Net Worth 151,857 167,375 175,135 169,818 180,894 174,479 169,625 -1.82%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 3,325 3,386 7,214 - - - -
Div Payout % - 388.48% 35.87% 0.00% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 151,857 167,375 175,135 169,818 180,894 174,479 169,625 -1.82%
NOSH 112,875 112,875 112,875 110,992 110,977 110,430 110,866 0.29%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -26.92% 1.28% 15.87% -3.66% 9.99% 6.87% 7.78% -
ROE -10.53% 0.51% 5.39% -2.44% 6.89% 7.10% 6.85% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 53.61 60.56 53.66 101.88 112.44 163.46 134.64 -14.22%
EPS -14.43 0.77 8.52 -3.73 11.23 11.22 10.48 -
DPS 0.00 3.00 3.00 6.50 0.00 0.00 0.00 -
NAPS 1.37 1.51 1.58 1.53 1.63 1.58 1.53 -1.82%
Adjusted Per Share Value based on latest NOSH - 110,992
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 52.64 59.47 52.69 100.18 110.55 159.92 132.24 -14.22%
EPS -14.17 0.76 8.36 -3.67 11.04 10.98 10.29 -
DPS 0.00 2.95 3.00 6.39 0.00 0.00 0.00 -
NAPS 1.3454 1.4828 1.5516 1.5045 1.6026 1.5458 1.5028 -1.82%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.57 0.82 1.03 1.02 1.23 1.38 0.90 -
P/RPS 1.06 1.35 1.92 1.00 1.09 0.84 0.67 7.94%
P/EPS -3.95 106.18 12.09 -27.35 10.95 12.30 8.59 -
EY -25.32 0.94 8.27 -3.66 9.13 8.13 11.64 -
DY 0.00 3.66 2.91 6.37 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.65 0.67 0.75 0.87 0.59 -5.50%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 23/08/18 24/08/17 25/08/16 27/08/15 26/08/14 28/08/13 -
Price 0.585 0.83 1.03 1.03 1.14 1.49 0.775 -
P/RPS 1.09 1.37 1.92 1.01 1.01 0.91 0.58 11.08%
P/EPS -4.05 107.48 12.09 -27.62 10.15 13.28 7.40 -
EY -24.67 0.93 8.27 -3.62 9.85 7.53 13.52 -
DY 0.00 3.61 2.91 6.31 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.65 0.67 0.70 0.94 0.51 -2.80%

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