[APEX] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.91%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 47,256 169,328 171,744 154,130 148,124 74,530 67,253 -20.94%
PBT 6,256 34,245 27,546 31,516 34,992 16,013 14,089 -41.76%
Tax -2,764 -2,672 -7,082 -7,444 -8,176 -3,060 -1,565 46.06%
NP 3,492 31,573 20,464 24,072 26,816 12,953 12,524 -57.28%
-
NP to SH 4,364 36,728 15,437 18,480 20,068 10,003 9,490 -40.39%
-
Tax Rate 44.18% 7.80% 25.71% 23.62% 23.37% 19.11% 11.11% -
Total Cost 43,764 137,755 151,280 130,058 121,308 61,577 54,729 -13.83%
-
Net Worth 269,541 277,534 269,156 264,000 259,211 259,696 253,317 4.22%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,269 - - - 2,094 - -
Div Payout % - 11.63% - - - 20.94% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 269,541 277,534 269,156 264,000 259,211 259,696 253,317 4.22%
NOSH 213,921 213,488 213,616 209,523 209,041 209,432 209,352 1.44%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.39% 18.65% 11.92% 15.62% 18.10% 17.38% 18.62% -
ROE 1.62% 13.23% 5.74% 7.00% 7.74% 3.85% 3.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.09 79.31 80.40 73.56 70.86 35.59 32.12 -22.06%
EPS 2.04 17.20 7.23 8.82 9.60 4.77 4.53 -41.21%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.26 1.30 1.26 1.26 1.24 1.24 1.21 2.73%
Adjusted Per Share Value based on latest NOSH - 209,059
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.13 79.29 80.42 72.17 69.36 34.90 31.49 -20.93%
EPS 2.04 17.20 7.23 8.65 9.40 4.68 4.44 -40.42%
DPS 0.00 2.00 0.00 0.00 0.00 0.98 0.00 -
NAPS 1.2621 1.2995 1.2603 1.2362 1.2137 1.216 1.1861 4.22%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.79 0.78 0.74 0.87 0.87 0.62 0.52 -
P/RPS 3.58 0.98 0.92 1.18 1.23 1.74 1.62 69.57%
P/EPS 38.73 4.53 10.24 9.86 9.06 12.98 11.47 124.90%
EY 2.58 22.06 9.77 10.14 11.03 7.70 8.72 -55.56%
DY 0.00 2.56 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.63 0.60 0.59 0.69 0.70 0.50 0.43 28.96%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 20/02/08 29/11/07 20/08/07 29/05/07 13/02/07 22/11/06 -
Price 0.74 0.79 0.73 0.73 0.76 0.85 0.59 -
P/RPS 3.35 1.00 0.91 0.99 1.07 2.39 1.84 49.04%
P/EPS 36.27 4.59 10.10 8.28 7.92 17.80 13.01 97.95%
EY 2.76 21.78 9.90 12.08 12.63 5.62 7.68 -49.42%
DY 0.00 2.53 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 0.59 0.61 0.58 0.58 0.61 0.69 0.49 13.16%

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