[APEX] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -801.67%
YoY- 50.55%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 67,253 71,384 72,436 86,933 95,854 111,386 135,248 -37.20%
PBT 14,089 17,384 6,892 -36,663 -2,993 -4,608 15,136 -4.66%
Tax -1,565 -1,354 -868 1,346 -449 -686 -8,124 -66.61%
NP 12,524 16,030 6,024 -35,317 -3,442 -5,294 7,012 47.15%
-
NP to SH 9,490 11,890 4,856 -36,103 -4,004 -4,230 7,012 22.33%
-
Tax Rate 11.11% 7.79% 12.59% - - - 53.67% -
Total Cost 54,729 55,354 66,412 122,250 99,297 116,680 128,236 -43.28%
-
Net Worth 253,317 258,386 238,613 229,372 261,963 331,543 269,363 -4.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,123 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 253,317 258,386 238,613 229,372 261,963 331,543 269,363 -4.00%
NOSH 209,352 210,070 209,310 212,381 212,978 267,373 213,780 -1.38%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.62% 22.46% 8.32% -40.63% -3.59% -4.75% 5.18% -
ROE 3.75% 4.60% 2.04% -15.74% -1.53% -1.28% 2.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.12 33.98 34.61 40.93 45.01 41.66 63.26 -36.32%
EPS 4.53 5.66 2.32 -17.10 -1.88 -1.98 3.28 23.99%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.14 1.08 1.23 1.24 1.26 -2.66%
Adjusted Per Share Value based on latest NOSH - 212,327
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.49 33.43 33.92 40.71 44.88 52.16 63.33 -37.20%
EPS 4.44 5.57 2.27 -16.91 -1.87 -1.98 3.28 22.34%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.1861 1.2099 1.1173 1.074 1.2266 1.5524 1.2613 -4.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.52 0.52 0.45 0.44 0.45 0.39 0.47 -
P/RPS 1.62 1.53 1.30 1.07 1.00 0.94 0.74 68.51%
P/EPS 11.47 9.19 19.40 -2.59 -23.94 -24.65 14.33 -13.78%
EY 8.72 10.88 5.16 -38.63 -4.18 -4.06 6.98 15.97%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.39 0.41 0.37 0.31 0.37 10.52%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 07/06/06 03/03/06 23/11/05 08/08/05 25/05/05 -
Price 0.59 0.50 0.50 0.46 0.44 0.50 0.37 -
P/RPS 1.84 1.47 1.44 1.12 0.98 1.20 0.58 115.75%
P/EPS 13.01 8.83 21.55 -2.71 -23.40 -31.60 11.28 9.97%
EY 7.68 11.32 4.64 -36.95 -4.27 -3.16 8.86 -9.08%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.44 0.43 0.36 0.40 0.29 41.81%

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