[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -82.81%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 124,443 92,704 61,232 28,568 119,473 88,361 59,176 64.21%
PBT 17,228 11,213 8,161 3,387 19,931 16,096 11,045 34.53%
Tax -3,061 -1,673 -1,183 -602 -3,731 -3,137 -2,286 21.50%
NP 14,167 9,540 6,978 2,785 16,200 12,959 8,759 37.82%
-
NP to SH 14,167 9,540 6,978 2,785 16,200 12,959 8,759 37.82%
-
Tax Rate 17.77% 14.92% 14.50% 17.77% 18.72% 19.49% 20.70% -
Total Cost 110,276 83,164 54,254 25,783 103,273 75,402 50,417 68.58%
-
Net Worth 147,189 146,338 154,444 150,454 147,200 148,788 155,982 -3.79%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 18,398 - 6,401 - 8,000 15,998 - -
Div Payout % 129.87% - 91.74% - 49.38% 123.46% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 147,189 146,338 154,444 150,454 147,200 148,788 155,982 -3.79%
NOSH 79,994 79,966 80,022 80,028 80,000 79,993 79,990 0.00%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 11.38% 10.29% 11.40% 9.75% 13.56% 14.67% 14.80% -
ROE 9.62% 6.52% 4.52% 1.85% 11.01% 8.71% 5.62% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 155.56 115.93 76.52 35.70 149.34 110.46 73.98 64.20%
EPS 17.71 11.93 8.72 3.48 20.25 16.20 10.95 37.82%
DPS 23.00 0.00 8.00 0.00 10.00 20.00 0.00 -
NAPS 1.84 1.83 1.93 1.88 1.84 1.86 1.95 -3.80%
Adjusted Per Share Value based on latest NOSH - 80,028
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 155.55 115.88 76.54 35.71 149.34 110.45 73.97 64.21%
EPS 17.71 11.93 8.72 3.48 20.25 16.20 10.95 37.82%
DPS 23.00 0.00 8.00 0.00 10.00 20.00 0.00 -
NAPS 1.8399 1.8292 1.9306 1.8807 1.84 1.8599 1.9498 -3.79%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.25 2.41 2.44 2.16 2.19 2.40 2.14 -
P/RPS 1.45 2.08 3.19 6.05 1.47 2.17 2.89 -36.88%
P/EPS 12.70 20.20 27.98 62.07 10.81 14.81 19.54 -24.98%
EY 7.87 4.95 3.57 1.61 9.25 6.75 5.12 33.22%
DY 10.22 0.00 3.28 0.00 4.57 8.33 0.00 -
P/NAPS 1.22 1.32 1.26 1.15 1.19 1.29 1.10 7.15%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 19/07/05 30/03/05 29/12/04 28/09/04 29/06/04 30/03/04 30/12/03 -
Price 2.24 2.33 2.33 2.35 2.24 2.29 2.13 -
P/RPS 1.44 2.01 3.05 6.58 1.50 2.07 2.88 -37.03%
P/EPS 12.65 19.53 26.72 67.53 11.06 14.14 19.45 -24.95%
EY 7.91 5.12 3.74 1.48 9.04 7.07 5.14 33.32%
DY 10.27 0.00 3.43 0.00 4.46 8.73 0.00 -
P/NAPS 1.22 1.27 1.21 1.25 1.22 1.23 1.09 7.80%

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