[APB] YoY Cumulative Quarter Result on 30-Jun-2020 [#3]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- -112.71%
YoY- 95.47%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 58,068 43,310 69,911 39,891 54,401 43,536 70,768 -3.24%
PBT 3,797 1,162 -102 -3,477 -4,985 4,376 -12,982 -
Tax -58 -64 -57 -36 -129 -1,062 -269 -22.55%
NP 3,739 1,098 -159 -3,513 -5,114 3,314 -13,251 -
-
NP to SH 3,739 1,098 -159 -3,513 -5,114 3,314 -13,251 -
-
Tax Rate 1.53% 5.51% - - - 24.27% - -
Total Cost 54,329 42,212 70,070 43,404 59,515 40,222 84,019 -7.00%
-
Net Worth 156,347 158,508 154,074 151,857 167,375 175,135 169,657 -1.35%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 11,088 - - - 3,325 3,325 - -
Div Payout % 296.56% - - - 0.00% 100.34% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 156,347 158,508 154,074 151,857 167,375 175,135 169,657 -1.35%
NOSH 112,875 112,875 112,875 112,875 112,875 112,875 110,887 0.29%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 6.44% 2.54% -0.23% -8.81% -9.40% 7.61% -18.72% -
ROE 2.39% 0.69% -0.10% -2.31% -3.06% 1.89% -7.81% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 52.37 39.07 63.07 35.99 49.08 39.28 63.82 -3.24%
EPS 3.37 0.99 -0.14 -3.17 -4.61 2.99 -11.95 -
DPS 10.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.41 1.43 1.39 1.37 1.51 1.58 1.53 -1.35%
Adjusted Per Share Value based on latest NOSH - 112,875
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 51.44 38.37 61.94 35.34 48.20 38.57 62.70 -3.24%
EPS 3.31 0.97 -0.14 -3.11 -4.53 2.94 -11.74 -
DPS 9.82 0.00 0.00 0.00 2.95 2.95 0.00 -
NAPS 1.3851 1.4043 1.365 1.3454 1.4828 1.5516 1.5031 -1.35%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.69 0.705 0.365 0.57 0.82 1.03 1.02 -
P/RPS 1.32 1.80 0.58 1.58 1.67 2.62 1.60 -3.15%
P/EPS 20.46 71.17 -254.46 -17.99 -17.77 34.45 -8.54 -
EY 4.89 1.41 -0.39 -5.56 -5.63 2.90 -11.72 -
DY 14.49 0.00 0.00 0.00 3.66 2.91 0.00 -
P/NAPS 0.49 0.49 0.26 0.42 0.54 0.65 0.67 -5.07%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 15/08/22 26/08/21 25/08/20 29/08/19 23/08/18 24/08/17 25/08/16 -
Price 1.13 0.78 0.38 0.585 0.83 1.03 1.03 -
P/RPS 2.16 2.00 0.60 1.63 1.69 2.62 1.61 5.01%
P/EPS 33.51 78.74 -264.91 -18.46 -17.99 34.45 -8.62 -
EY 2.98 1.27 -0.38 -5.42 -5.56 2.90 -11.60 -
DY 8.85 0.00 0.00 0.00 3.61 2.91 0.00 -
P/NAPS 0.80 0.55 0.27 0.43 0.55 0.65 0.67 2.99%

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