[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 36.72%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 69,210 35,074 124,443 92,704 61,232 28,568 119,473 -30.43%
PBT 13,548 8,001 17,228 11,213 8,161 3,387 19,931 -22.63%
Tax -3,345 -1,618 -3,061 -1,673 -1,183 -602 -3,731 -7.00%
NP 10,203 6,383 14,167 9,540 6,978 2,785 16,200 -26.46%
-
NP to SH 10,203 6,383 14,167 9,540 6,978 2,785 16,200 -26.46%
-
Tax Rate 24.69% 20.22% 17.77% 14.92% 14.50% 17.77% 18.72% -
Total Cost 59,007 28,691 110,276 83,164 54,254 25,783 103,273 -31.07%
-
Net Worth 156,846 152,776 147,189 146,338 154,444 150,454 147,200 4.31%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 18,398 - 6,401 - 8,000 -
Div Payout % - - 129.87% - 91.74% - 49.38% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 156,846 152,776 147,189 146,338 154,444 150,454 147,200 4.31%
NOSH 80,023 79,987 79,994 79,966 80,022 80,028 80,000 0.01%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 14.74% 18.20% 11.38% 10.29% 11.40% 9.75% 13.56% -
ROE 6.51% 4.18% 9.62% 6.52% 4.52% 1.85% 11.01% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 86.49 43.85 155.56 115.93 76.52 35.70 149.34 -30.45%
EPS 12.75 7.98 17.71 11.93 8.72 3.48 20.25 -26.47%
DPS 0.00 0.00 23.00 0.00 8.00 0.00 10.00 -
NAPS 1.96 1.91 1.84 1.83 1.93 1.88 1.84 4.28%
Adjusted Per Share Value based on latest NOSH - 80,031
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 86.51 43.84 155.55 115.88 76.54 35.71 149.34 -30.44%
EPS 12.75 7.98 17.71 11.93 8.72 3.48 20.25 -26.47%
DPS 0.00 0.00 23.00 0.00 8.00 0.00 10.00 -
NAPS 1.9606 1.9097 1.8399 1.8292 1.9306 1.8807 1.84 4.31%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.40 2.27 2.25 2.41 2.44 2.16 2.19 -
P/RPS 2.77 5.18 1.45 2.08 3.19 6.05 1.47 52.38%
P/EPS 18.82 28.45 12.70 20.20 27.98 62.07 10.81 44.57%
EY 5.31 3.52 7.87 4.95 3.57 1.61 9.25 -30.85%
DY 0.00 0.00 10.22 0.00 3.28 0.00 4.57 -
P/NAPS 1.22 1.19 1.22 1.32 1.26 1.15 1.19 1.66%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 28/09/04 29/06/04 -
Price 2.29 2.35 2.24 2.33 2.33 2.35 2.24 -
P/RPS 2.65 5.36 1.44 2.01 3.05 6.58 1.50 45.98%
P/EPS 17.96 29.45 12.65 19.53 26.72 67.53 11.06 38.03%
EY 5.57 3.40 7.91 5.12 3.74 1.48 9.04 -27.52%
DY 0.00 0.00 10.27 0.00 3.43 0.00 4.46 -
P/NAPS 1.17 1.23 1.22 1.27 1.21 1.25 1.22 -2.74%

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