[APEX] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 102.4%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,933 71,891 55,693 33,812 119,331 98,978 73,311 11.99%
PBT -36,663 -2,245 -2,304 3,784 -86,818 9,024 6,658 -
Tax 1,346 -337 -343 -2,031 13,814 -5,432 -4,299 -
NP -35,317 -2,582 -2,647 1,753 -73,004 3,592 2,359 -
-
NP to SH -36,103 -3,003 -2,115 1,753 -73,004 4,531 2,359 -
-
Tax Rate - - - 53.67% - 60.20% 64.57% -
Total Cost 122,250 74,473 58,340 32,059 192,335 95,386 70,952 43.57%
-
Net Worth 229,372 261,963 331,543 269,363 266,929 331,733 263,779 -8.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,123 - - - 2,135 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 229,372 261,963 331,543 269,363 266,929 331,733 263,779 -8.87%
NOSH 212,381 212,978 267,373 213,780 213,543 269,702 214,454 -0.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -40.63% -3.59% -4.75% 5.18% -61.18% 3.63% 3.22% -
ROE -15.74% -1.15% -0.64% 0.65% -27.35% 1.37% 0.89% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.93 33.76 20.83 15.82 55.88 36.70 34.18 12.72%
EPS -17.10 -1.41 -0.99 0.82 -34.18 1.68 1.10 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.08 1.23 1.24 1.26 1.25 1.23 1.23 -8.28%
Adjusted Per Share Value based on latest NOSH - 213,780
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.71 33.66 26.08 15.83 55.88 46.35 34.33 11.99%
EPS -16.91 -1.41 -0.99 0.82 -34.18 2.12 1.10 -
DPS 0.99 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.074 1.2266 1.5524 1.2613 1.2499 1.5533 1.2351 -8.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.45 0.39 0.47 0.59 0.57 0.60 -
P/RPS 1.07 1.33 1.87 2.97 1.06 1.55 1.76 -28.16%
P/EPS -2.59 -31.91 -49.30 57.32 -1.73 33.93 54.55 -
EY -38.63 -3.13 -2.03 1.74 -57.94 2.95 1.83 -
DY 2.27 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.41 0.37 0.31 0.37 0.47 0.46 0.49 -11.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 23/11/05 08/08/05 25/05/05 23/02/05 24/11/04 30/08/04 -
Price 0.46 0.44 0.50 0.37 0.55 0.57 0.56 -
P/RPS 1.12 1.30 2.40 2.34 0.98 1.55 1.64 -22.39%
P/EPS -2.71 -31.21 -63.21 45.12 -1.61 33.93 50.91 -
EY -36.95 -3.20 -1.58 2.22 -62.16 2.95 1.96 -
DY 2.17 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.43 0.36 0.40 0.29 0.44 0.46 0.46 -4.38%

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