[APB] QoQ Annualized Quarter 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- 25.12%
YoY- -242.78%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 110,304 57,628 89,262 94,357 110,304 134,400 136,907 -13.40%
PBT -23,212 12,068 -8,510 -17,309 -23,212 -18,640 24,920 -
Tax -382 -2,912 1,383 -358 -382 -380 -6,527 -84.89%
NP -23,594 9,156 -7,127 -17,668 -23,594 -19,020 18,393 -
-
NP to SH -23,594 9,156 -7,127 -17,668 -23,594 -19,020 18,393 -
-
Tax Rate - 24.13% - - - - 26.19% -
Total Cost 133,898 48,472 96,389 112,025 133,898 153,420 118,514 8.46%
-
Net Worth 112,875 177,352 175,053 169,657 178,507 185,101 189,595 -29.20%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 7,201 - - - 7,206 -
Div Payout % - - 0.00% - - - 39.18% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 112,875 177,352 175,053 169,657 178,507 185,101 189,595 -29.20%
NOSH 112,875 112,875 110,793 110,887 110,874 110,839 110,874 1.19%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -21.39% 15.89% -7.98% -18.72% -21.39% -14.15% 13.43% -
ROE -20.90% 5.16% -4.07% -10.41% -13.22% -10.28% 9.70% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 97.72 51.99 80.57 85.09 99.49 121.26 123.48 -14.43%
EPS -21.28 8.28 -6.43 -15.93 -21.28 -17.16 16.59 -
DPS 0.00 0.00 6.50 0.00 0.00 0.00 6.50 -
NAPS 1.00 1.60 1.58 1.53 1.61 1.67 1.71 -30.04%
Adjusted Per Share Value based on latest NOSH - 110,992
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 97.72 51.05 79.08 83.59 97.72 119.07 121.29 -13.40%
EPS -21.28 8.11 -6.31 -15.65 -20.90 -16.85 16.30 -
DPS 0.00 0.00 6.38 0.00 0.00 0.00 6.38 -
NAPS 1.00 1.5712 1.5509 1.5031 1.5815 1.6399 1.6797 -29.20%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.02 0.88 0.97 1.02 1.12 1.39 1.13 -
P/RPS 1.04 1.69 1.20 1.20 1.13 1.15 0.92 8.50%
P/EPS -4.88 10.65 -15.08 -6.40 -5.26 -8.10 6.81 -
EY -20.49 9.39 -6.63 -15.62 -19.00 -12.35 14.68 -
DY 0.00 0.00 6.70 0.00 0.00 0.00 5.75 -
P/NAPS 1.02 0.55 0.61 0.67 0.70 0.83 0.66 33.63%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 14/02/17 28/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 1.05 0.90 0.95 1.03 1.10 1.25 1.30 -
P/RPS 1.07 1.73 1.18 1.21 1.11 1.03 1.05 1.26%
P/EPS -5.02 10.90 -14.77 -6.46 -5.17 -7.28 7.84 -
EY -19.91 9.18 -6.77 -15.47 -19.35 -13.73 12.76 -
DY 0.00 0.00 6.84 0.00 0.00 0.00 5.00 -
P/NAPS 1.05 0.56 0.60 0.67 0.68 0.75 0.76 24.02%

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