[APEX] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1308.41%
YoY- -148.19%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 95,854 111,386 135,248 119,331 131,970 146,622 169,584 -31.61%
PBT -2,993 -4,608 15,136 -86,818 12,032 13,316 21,496 -
Tax -449 -686 -8,124 13,814 -7,242 -8,598 -12,876 -89.30%
NP -3,442 -5,294 7,012 -73,004 4,789 4,718 8,620 -
-
NP to SH -4,004 -4,230 7,012 -73,004 6,041 4,718 8,620 -
-
Tax Rate - - 53.67% - 60.19% 64.57% 59.90% -
Total Cost 99,297 116,680 128,236 192,335 127,181 141,904 160,964 -27.51%
-
Net Worth 261,963 331,543 269,363 266,929 331,733 263,779 262,440 -0.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,135 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 261,963 331,543 269,363 266,929 331,733 263,779 262,440 -0.12%
NOSH 212,978 267,373 213,780 213,543 269,702 214,454 213,366 -0.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -3.59% -4.75% 5.18% -61.18% 3.63% 3.22% 5.08% -
ROE -1.53% -1.28% 2.60% -27.35% 1.82% 1.79% 3.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 45.01 41.66 63.26 55.88 48.93 68.37 79.48 -31.52%
EPS -1.88 -1.98 3.28 -34.18 2.24 2.20 4.04 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.23 1.24 1.26 1.25 1.23 1.23 1.23 0.00%
Adjusted Per Share Value based on latest NOSH - 213,556
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.88 52.16 63.33 55.88 61.79 68.66 79.41 -31.61%
EPS -1.87 -1.98 3.28 -34.18 2.83 2.21 4.04 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.2266 1.5524 1.2613 1.2499 1.5533 1.2351 1.2289 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.45 0.39 0.47 0.59 0.57 0.60 0.79 -
P/RPS 1.00 0.94 0.74 1.06 1.16 0.88 0.99 0.67%
P/EPS -23.94 -24.65 14.33 -1.73 25.45 27.27 19.55 -
EY -4.18 -4.06 6.98 -57.94 3.93 3.67 5.11 -
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.37 0.47 0.46 0.49 0.64 -30.57%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 08/08/05 25/05/05 23/02/05 24/11/04 30/08/04 27/05/04 -
Price 0.44 0.50 0.37 0.55 0.57 0.56 0.58 -
P/RPS 0.98 1.20 0.58 0.98 1.16 0.82 0.73 21.67%
P/EPS -23.40 -31.60 11.28 -1.61 25.45 25.45 14.36 -
EY -4.27 -3.16 8.86 -62.16 3.93 3.93 6.97 -
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.29 0.44 0.46 0.46 0.47 -16.27%

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