[APFT] YoY TTM Result on 2015-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/17 31/10/16 31/10/15 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Revenue 15,160 18,909 28,825 69,163 51,779 19,532 27,174 -10.84% YoY % -19.83% -34.40% -58.32% 33.57% 165.10% -28.12% - Horiz. % 55.79% 69.58% 106.08% 254.52% 190.55% 71.88% 100.00%
PBT -3,472 -4,037 -32,496 -26,511 -9,840 -8,078 1,683 - YoY % 14.00% 87.58% -22.58% -169.42% -21.81% -579.98% - Horiz. % -206.30% -239.87% -1,930.84% -1,575.22% -584.67% -479.98% 100.00%
Tax -1 0 719 290 -1,420 -3,946 -2,641 -78.76% YoY % 0.00% 0.00% 147.93% 120.42% 64.01% -49.41% - Horiz. % 0.04% -0.00% -27.22% -10.98% 53.77% 149.41% 100.00%
NP -3,473 -4,037 -31,777 -26,221 -11,260 -12,024 -958 28.82% YoY % 13.97% 87.30% -21.19% -132.87% 6.35% -1,155.11% - Horiz. % 362.53% 421.40% 3,317.01% 2,737.06% 1,175.37% 1,255.11% 100.00%
NP to SH -3,315 -3,567 -30,687 -27,280 -12,715 -12,024 -958 27.65% YoY % 7.06% 88.38% -12.49% -114.55% -5.75% -1,155.11% - Horiz. % 346.03% 372.34% 3,203.24% 2,847.60% 1,327.24% 1,255.11% 100.00%
Tax Rate - % - % - % - % - % - % 156.92 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 18,633 22,946 60,602 95,384 63,039 31,556 28,132 -7.78% YoY % -18.80% -62.14% -36.47% 51.31% 99.77% 12.17% - Horiz. % 66.23% 81.57% 215.42% 339.06% 224.08% 112.17% 100.00%
Net Worth 0 9,546 - 34,611 0 25,118 37,636 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.26% - Horiz. % 0.00% 25.37% 0.00% 91.96% 0.00% 66.74% 100.00%
Dividend 30/04/17 31/10/16 31/10/15 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/17 31/10/16 31/10/15 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Net Worth 0 9,546 - 34,611 0 25,118 37,636 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.26% - Horiz. % 0.00% 25.37% 0.00% 91.96% 0.00% 66.74% 100.00%
NOSH 548,833 477,333 357,871 346,111 293,404 156,988 163,636 26.87% YoY % 14.98% 33.38% 3.40% 17.96% 86.89% -4.06% - Horiz. % 335.40% 291.70% 218.70% 211.51% 179.30% 95.94% 100.00%
Ratio Analysis 30/04/17 31/10/16 31/10/15 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
NP Margin -22.91 % -21.35 % -110.24 % -37.91 % -21.75 % -61.56 % -3.53 % 44.46% YoY % -7.31% 80.63% -190.79% -74.30% 64.67% -1,643.91% - Horiz. % 649.01% 604.82% 3,122.95% 1,073.94% 616.15% 1,743.91% 100.00%
ROE - % -37.36 % - % -78.82 % - % -47.87 % -2.55 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1,777.25% - Horiz. % 0.00% 1,465.10% 0.00% 3,090.98% 0.00% 1,877.25% 100.00%
Per Share 30/04/17 31/10/16 31/10/15 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 2.76 3.96 8.05 19.98 17.65 12.44 16.61 -29.74% YoY % -30.30% -50.81% -59.71% 13.20% 41.88% -25.11% - Horiz. % 16.62% 23.84% 48.46% 120.29% 106.26% 74.89% 100.00%
EPS -0.60 -0.75 -8.57 -7.88 -4.33 -7.66 -0.59 0.33% YoY % 20.00% 91.25% -8.76% -81.99% 43.47% -1,198.31% - Horiz. % 101.69% 127.12% 1,452.54% 1,335.59% 733.90% 1,298.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0000 0.0200 - 0.1000 0.0000 0.1600 0.2300 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -30.43% - Horiz. % 0.00% 8.70% 0.00% 43.48% 0.00% 69.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,342,421 30/04/17 31/10/16 31/10/15 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 1.13 1.41 2.15 5.15 3.86 1.45 2.02 -10.80% YoY % -19.86% -34.42% -58.25% 33.42% 166.21% -28.22% - Horiz. % 55.94% 69.80% 106.44% 254.95% 191.09% 71.78% 100.00%
EPS -0.25 -0.27 -2.29 -2.03 -0.95 -0.90 -0.07 28.45% YoY % 7.41% 88.21% -12.81% -113.68% -5.56% -1,185.71% - Horiz. % 357.14% 385.71% 3,271.43% 2,900.00% 1,357.14% 1,285.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0000 0.0071 - 0.0258 0.0000 0.0187 0.0280 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.21% - Horiz. % 0.00% 25.36% 0.00% 92.14% 0.00% 66.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/17 31/10/16 31/10/15 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Date 28/04/17 31/10/16 30/10/15 30/06/15 30/06/14 28/06/13 30/03/12 -
Price 0.0400 0.0450 0.2650 0.2150 0.1750 0.4700 0.6000 -
P/RPS 1.45 1.14 3.29 1.08 0.99 3.78 3.61 -16.42% YoY % 27.19% -65.35% 204.63% 9.09% -73.81% 4.71% - Horiz. % 40.17% 31.58% 91.14% 29.92% 27.42% 104.71% 100.00%
P/EPS -6.62 -6.02 -3.09 -2.73 -4.04 -6.14 -102.49 -41.65% YoY % -9.97% -94.82% -13.19% 32.43% 34.20% 94.01% - Horiz. % 6.46% 5.87% 3.01% 2.66% 3.94% 5.99% 100.00%
EY -15.10 -16.61 -32.36 -36.66 -24.76 -16.30 -0.98 71.23% YoY % 9.09% 48.67% 11.73% -48.06% -51.90% -1,563.27% - Horiz. % 1,540.82% 1,694.90% 3,302.04% 3,740.82% 2,526.53% 1,663.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 2.25 0.00 2.15 0.00 2.94 2.61 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 12.64% - Horiz. % 0.00% 86.21% 0.00% 82.38% 0.00% 112.64% 100.00%
Price Multiplier on Announcement Date 30/04/17 31/10/16 31/10/15 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Date 16/06/17 29/12/16 - 20/08/15 - 29/08/13 29/05/12 -
Price 0.0450 0.0400 0.0000 0.2350 0.0000 0.2750 0.6900 -
P/RPS 1.63 1.01 0.00 1.18 0.00 2.21 4.16 -16.83% YoY % 61.39% 0.00% 0.00% 0.00% 0.00% -46.87% - Horiz. % 39.18% 24.28% 0.00% 28.37% 0.00% 53.12% 100.00%
P/EPS -7.45 -5.35 0.00 -2.98 0.00 -3.59 -117.86 -41.90% YoY % -39.25% 0.00% 0.00% 0.00% 0.00% 96.95% - Horiz. % 6.32% 4.54% -0.00% 2.53% -0.00% 3.05% 100.00%
EY -13.42 -18.68 0.00 -33.54 0.00 -27.85 -0.85 72.05% YoY % 28.16% 0.00% 0.00% 0.00% 0.00% -3,176.47% - Horiz. % 1,578.82% 2,197.65% -0.00% 3,945.88% -0.00% 3,276.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 2.00 0.00 2.35 0.00 1.72 3.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -42.67% - Horiz. % 0.00% 66.67% 0.00% 78.33% 0.00% 57.33% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
APFT Q12016.pdf 
